1,105
Revenue₩B
992.3
994.7
991.1
979.3
967.5
975.0
971.7
991.3
998.2
1,017
1,228
1.00%
0.10%
54
7.33
Revenue growth%
8.72
10.92
11.47
13.07
12.32
12.38
10.15
10.57
9.75
10.68
8.76
10.57
10.80
95
16.37
Gross margin%
5.24
3.25
2.21
1.88
1.40
0.40
1.30
0.40
0.40
2.60
13.94
0.40
1.64
64
14.82
Operating margin%
0.80
2.11
1.52
3.30
1.90
0.40
0.40
1.99
1.71
4.51
15.24
1.71
1.80
78
16.88
Net margin%
16.99
16.39
15.84
13.63
14.58
12.92
14.72
15.85
14.54
14.54
23.56
14.54
14.65
61
6.120
P/E ratio (avg)x
8.652
8.483
9.238
9.956
8.662
8.384
7.730
7.705
7.720
7.699
36.91
7.720
8.434
41
11.33
EV/EBITx
14.63
16.37
16.84
19.26
20.58
19.43
21.26
21.65
23.63
23.95
37.50
21.65
20.00
67
16.17
FCF yield (avg)%
4.93
4.76
2.38
4.60
6.87
4.57
6.29
7.28
8.89
8.89
9.64
7.28
5.61
9
29.54
FCF margin%
33.63
32.13
33.70
36.47
36.90
34.94
35.63
34.43
34.25
36.76
25.83
34.94
34.68
40
0.998
FCF / Net incomex
1.418
1.327
1.347
1.222
1.337
1.423
1.287
1.281
1.215
1.291
1.065
1.287
1.309
48
22.28
ROIC%
9.98
7.23
6.10
3.51
5.30
7.00
7.47
6.01
5.48
6.42
26.34
6.42
6.26
15
2.50
Return on equity%
9.57
6.98
5.78
2.80
3.11
0.87
2.30
0.40
1.64
2.15
5.29
1.64
2.55
82
11.73
Return on assets%
24.47
25.51
27.50
28.38
25.40
24.61
22.11
22.93
22.63
25.03
12.75
22.93
24.82
68
2,384
EPS₩
8,048
8,799
9,707
10,956
11,873
11,672
12,980
14,510
14,699
16,468
2,611
6.76%
8.92%
—
14.37
EPS growth%
19.57
22.03
20.00
21.77
21.85
19.38
20.56
18.21
20.17
17.86
6.37
19.38
20.08
16
6,216
Bookvalue per sh₩
6,647
6,348
6,012
6,312
6,978
7,442
8,384
8,265
9,186
8,371
5,218
3.71%
2.71%
—
5,038
FCF per share₩
5,412
5,947
6,650
6,140
6,099
6,315
6,013
5,873
5,648
6,216
2,910
0.38%
2.62%
—
1,804
Dividend per sh₩
4,700
4,931
4,644
4,999
4,551
4,588
4,008
4,123
3,624
3,135
2,431
(7.18%)
(4.28%)
—
20.56
Div yield (avg)%
8.36
7.62
9.55
10.46
11.80
12.72
14.66
16.61
15.24
13.34
10.38
14.66
12.26
49
11.59
Payout ratio%
11.46
13.31
15.17
17.52
20.05
20.95
19.66
17.52
18.65
18.12
7.39
18.65
17.82
65
43.77
Shares (diluted)M
33.35
34.35
30.55
34.16
32.73
29.99
30.87
27.61
25.07
24.76
43.62
(5.43%)
(4.08%)
55
22.39
Buyback yield%
14.38
17.03
16.58
19.34
18.37
19.01
16.92
15.31
12.68
9.96
12.40
15.31
16.75
87
0.973
D/E ratiox
0.569
0.524
0.488
0.526
0.532
0.517
0.565
0.570
0.555
0.590
0.767
0.565
0.543
23
82.74
Enterprise value₩B
57.11
55.51
49.36
53.69
58.65
52.71
52.53
46.16
42.18
36.63
249.0
(8.98%)
(5.00%)
34
151.1
LT debt₩B
1,117
1,228
1,379
1,570
1,804
2,034
2,273
2,393
2,706
2,984
95.61
10.60%
11.22%
5
Revenue
₩1.017T
0.10%
1.00×
Cost of revenue
₩606.3B
0.19%
1.01×
Operating expenses
₩166.8B
0.10%
1.00×
Property and equipment
18.52%
Goodwill & intangibles
16.85%
Spread over hurdle
20.03%