89.59
Revenue₩B
153.8
157.1
155.6
157.1
159.9
160.8
162.9
163.9
162.0
162.6
92.74
0.33%
0.56%
6
16.89
Revenue growth%
20.01
18.23
19.87
19.01
18.20
15.87
17.78
20.05
19.79
18.24
16.16
18.24
18.63
59
4.81
Gross margin%
32.05
29.58
31.28
31.04
32.36
33.59
35.10
35.92
36.98
36.79
24.82
35.92
32.97
80
11.97
Operating margin%
8.37
8.19
9.53
11.40
8.90
6.09
8.19
8.82
6.08
7.38
26.75
7.38
8.28
59
8.58
Net margin%
15.03
12.48
11.70
14.17
15.77
16.36
16.11
17.67
16.67
19.13
2.73
16.67
15.94
66
17.74
P/E ratio (avg)x
60.82
68.17
66.44
71.85
78.49
76.92
91.12
103.4
123.6
127.0
32.40
103.4
77.71
74
17.57
EV/EBITx
29.35
31.60
29.87
32.01
34.85
33.98
31.37
34.18
35.90
32.04
9.496
33.98
32.03
7
22.02
FCF yield (avg)%
21.50
20.16
20.60
19.69
20.57
22.19
24.68
24.97
23.36
22.06
10.79
23.36
21.78
5
28.64
FCF margin%
4.76
2.68
2.42
2.82
3.65
1.79
0.40
0.40
0.40
1.89
9.53
0.40
2.16
39
0.448
FCF / Net incomex
1.337
1.538
1.488
1.643
1.880
2.184
2.448
2.350
2.800
2.953
0.517
2.448
2.032
7
26.97
ROIC%
7.90
9.66
8.18
7.45
8.05
9.77
7.36
10.20
10.42
11.29
25.56
10.20
8.92
29
29.82
Return on equity%
10.20
10.89
12.10
13.12
14.34
11.91
12.15
14.64
12.99
14.05
13.55
12.99
12.57
93
26.06
Return on assets%
24.19
25.40
25.09
27.01
28.82
26.67
28.22
27.38
29.64
29.06
25.56
28.22
27.19
51
1,050
EPS₩
684.60
698.78
772.55
857.93
958.66
869.20
837.25
915.61
1,026
1,154
1,140
3.78%
5.52%
—
12.77
EPS growth%
23.80
24.71
27.26
29.26
29.99
28.71
30.93
29.22
27.88
26.23
12.05
28.71
28.29
71
682.69
Bookvalue per sh₩
1,397
1,630
1,858
2,203
2,617
2,863
3,403
3,946
4,472
4,644
702.17
12.15%
12.76%
—
1,023
FCF per share₩
1,153
1,283
1,287
1,290
1,260
1,150
1,201
1,338
1,272
1,246
1,662
(0.22%)
1.71%
—
2,445
Dividend per sh₩
1,012
914.35
886.69
951.89
846.78
918.06
980.22
1,001
918.69
872.98
2,303
0.61%
(1.25%)
—
12.64
Div yield (avg)%
8.11
5.85
3.16
1.65
1.62
0.40
0.61
2.00
3.51
0.72
7.11
0.72
1.82
70
7.54
Payout ratio%
6.76
8.52
10.13
9.14
7.53
9.85
10.37
11.08
8.19
8.92
6.87
9.85
9.03
91
19.64
Shares (diluted)M
30.57
33.82
38.31
38.89
34.85
38.57
43.54
46.95
43.43
44.70
19.54
5.10%
4.81%
54
2.14
Buyback yield%
24.61
26.39
26.17
25.46
24.79
26.47
24.46
26.48
27.87
29.31
21.89
26.48
26.28
5
1.596
D/E ratiox
0.329
0.348
0.383
0.430
0.439
0.406
0.380
0.435
0.444
0.486
1.182
0.435
0.418
63
125.6
Enterprise value₩B
35.71
34.53
32.32
35.60
40.80
47.10
47.89
46.21
48.72
56.87
121.7
6.87%
5.29%
65
15.64
LT debt₩B
95.16
85.08
88.34
79.67
76.41
72.13
72.68
73.05
75.82
66.02
161.3
(2.88%)
(4.16%)
30
Revenue
₩162.6B
0.56%
1.00×
Cost of revenue
₩104.3B
0.34%
0.98×
Operating expenses
₩28.13B
0.93%
1.04×
Property and equipment
17.09%
Spread over hurdle
10.22%