59.23
Revenue₩B
61.39
63.00
63.97
65.08
66.14
65.53
67.75
70.05
70.02
71.49
62.04
1.57%
1.46%
78
7.45
Revenue growth%
6.92
9.17
7.01
9.91
9.71
8.13
10.24
11.52
13.76
13.40
3.28
11.52
9.81
65
17.26
Gross margin%
24.08
22.48
23.96
23.15
25.53
24.57
22.92
21.50
22.78
23.71
13.13
22.92
23.43
73
8.29
Operating margin%
7.28
7.00
5.60
5.37
3.56
0.68
0.63
0.47
0.40
0.40
9.95
0.47
2.12
79
2.49
Net margin%
8.47
8.09
6.75
7.92
9.55
11.89
10.27
9.60
7.98
8.80
16.93
9.60
8.63
7
28.42
P/E ratio (avg)x
16.50
14.50
14.05
13.74
13.17
12.18
12.42
11.07
10.10
8.929
22.43
11.07
12.79
73
22.17
EV/EBITx
8.855
8.458
8.824
8.238
7.821
7.497
6.928
6.485
7.201
7.244
14.44
7.201
7.659
6
11.29
FCF yield (avg)%
12.55
13.79
16.50
18.54
18.03
15.11
14.67
16.04
17.17
15.02
26.19
15.11
15.58
92
24.88
FCF margin%
28.04
25.89
27.23
29.25
28.12
26.09
25.95
24.04
25.86
28.51
5.40
25.95
26.66
75
1.068
FCF / Net incomex
1.085
1.097
1.242
1.225
1.483
1.688
1.814
1.912
2.198
2.538
0.628
1.912
1.585
33
29.71
ROIC%
22.31
22.17
23.62
26.32
26.78
28.23
26.51
26.05
24.76
26.02
19.54
26.05
26.04
59
26.58
Return on equity%
28.44
29.97
28.10
26.06
25.92
26.48
26.85
24.60
21.93
20.88
27.60
24.60
26.27
15
4.76
Return on assets%
13.14
14.49
12.96
12.86
15.12
16.73
16.11
13.25
13.49
15.05
13.63
15.05
13.99
31
1,320
EPS₩
1,103
1,216
1,087
1,115
1,070
1,181
1,154
1,052
1,012
1,067
1,419
(0.07%)
(0.37%)
—
18.66
EPS growth%
26.70
28.39
26.48
24.94
26.24
24.06
24.33
23.73
21.34
21.02
24.32
23.73
24.63
61
460.53
Bookvalue per sh₩
510.49
450.43
471.36
523.34
575.47
558.78
547.46
585.22
651.24
633.25
712.41
1.93%
1.46%
—
803.13
FCF per share₩
483.99
428.35
388.85
394.74
360.96
377.46
336.23
321.53
327.50
297.16
288.11
(3.82%)
(4.85%)
—
234.96
Dividend per sh₩
594.87
586.85
578.05
554.45
550.52
526.08
581.77
618.56
631.24
621.53
1,139
2.46%
0.75%
—
25.44
Div yield (avg)%
8.28
5.63
6.89
8.65
7.85
9.16
6.24
6.85
8.12
6.92
24.13
6.92
7.39
67
7.25
Payout ratio%
20.08
20.77
21.86
24.49
21.92
23.03
23.19
23.80
23.00
24.82
14.96
23.19
23.02
81
38.78
Shares (diluted)M
37.45
35.58
34.60
31.11
30.48
32.74
30.13
33.31
36.49
36.38
40.26
3.61%
(0.21%)
41
18.94
Buyback yield%
16.08
17.12
18.50
17.24
20.18
21.81
21.25
20.06
21.71
22.42
26.94
21.71
20.12
11
1.186
D/E ratiox
0.826
0.935
1.063
1.072
1.177
1.191
1.240
1.357
1.411
1.412
0.649
1.357
1.184
94
53.35
Enterprise value₩B
31.95
28.48
30.22
29.06
30.40
30.61
28.72
29.83
29.74
29.05
38.70
(0.90%)
(2.05%)
25
59.73
LT debt₩B
47.25
48.40
48.51
44.81
45.49
47.21
51.30
49.32
50.88
55.90
55.15
4.21%
1.52%
55
Revenue
₩71.49B
1.46%
1.00×
Cost of revenue
₩50.04B
1.46%
1.00×
Operating expenses
₩15.67B
2.13%
1.07×
Goodwill & intangibles
18.24%
Property and equipment
16.66%
Spread over hurdle
13.24%