632.5
Revenue₩B
758.7
777.3
800.5
825.7
823.7
813.4
823.8
819.6
829.4
855.5
678.3
0.76%
1.28%
58
10.45
Revenue growth%
15.40
13.99
14.99
14.05
15.30
13.05
12.53
14.34
13.75
11.21
25.51
13.05
14.02
35
6.90
Gross margin%
7.46
8.01
9.41
7.41
7.69
6.91
9.22
7.08
8.28
11.24
22.98
8.28
7.85
85
12.95
Operating margin%
22.49
23.88
25.19
26.09
23.55
24.65
26.09
28.86
27.35
24.72
12.67
26.09
24.96
92
26.78
Net margin%
7.41
6.11
6.98
4.30
1.80
1.83
4.68
7.49
8.61
7.49
14.42
7.49
6.54
74
8.656
P/E ratio (avg)x
22.62
23.98
27.91
30.87
29.58
28.02
29.91
30.73
33.77
33.53
17.25
30.73
29.74
78
14.23
EV/EBITx
32.31
36.78
40.12
37.61
41.78
42.46
44.76
48.87
51.61
57.14
8.749
48.87
42.12
91
6.72
FCF yield (avg)%
29.26
27.73
26.01
23.02
25.84
27.08
27.39
26.54
28.31
29.46
28.56
27.39
27.23
41
22.16
FCF margin%
21.73
22.39
21.33
23.86
21.97
21.47
23.65
25.66
26.93
24.99
8.86
24.99
23.02
19
1.297
FCF / Net incomex
1.757
1.888
1.814
1.680
1.631
1.608
1.483
1.520
1.701
1.742
0.705
1.608
1.691
81
2.86
ROIC%
12.68
14.08
11.34
11.74
9.59
11.50
13.70
12.65
10.23
9.50
27.28
11.50
11.62
87
10.94
Return on equity%
30.10
32.03
34.80
32.28
34.78
34.97
34.52
32.97
34.43
32.80
3.25
34.43
33.70
85
25.91
Return on assets%
0.40
1.58
0.40
0.40
0.98
0.40
3.12
3.01
5.90
2.94
25.24
3.01
1.28
48
445.83
EPS₩
1,142
1,161
1,105
985.96
880.10
848.09
891.33
815.29
845.02
897.24
476.77
0.39%
(2.47%)
—
25.37
EPS growth%
20.80
17.83
19.89
18.05
17.52
16.46
18.48
17.45
20.03
20.76
28.06
18.48
18.26
60
2,590
Bookvalue per sh₩
2,659
2,965
3,114
3,433
3,864
4,368
4,103
4,056
4,380
4,809
549.88
4.47%
5.04%
—
2,088
FCF per share₩
492.54
560.13
639.77
703.01
703.16
754.34
798.17
908.13
1,053
1,018
645.10
7.69%
7.40%
—
2,623
Dividend per sh₩
2,159
2,416
2,321
2,440
2,320
2,480
2,852
3,149
3,291
3,451
1,704
8.26%
5.05%
—
20.31
Div yield (avg)%
18.45
18.92
18.88
20.28
22.57
24.05
21.61
22.68
20.81
22.76
12.34
22.68
21.21
42
29.41
Payout ratio%
23.73
26.19
25.71
23.64
26.22
24.65
23.20
23.50
22.21
20.42
6.34
23.20
23.68
89
66.13
Shares (diluted)M
48.71
44.04
39.05
36.55
34.29
34.55
33.79
35.38
31.60
31.65
67.24
(1.59%)
(4.81%)
23
5.39
Buyback yield%
12.23
13.73
10.94
13.36
15.10
17.69
17.76
19.74
18.84
19.94
5.51
18.84
16.40
65
0.649
D/E ratiox
0.456
0.470
0.428
0.418
0.380
0.354
0.307
0.282
0.299
0.299
0.496
0.299
0.367
24
95.28
Enterprise value₩B
931.0
946.9
999.0
958.8
918.0
1,046
1,142
1,162
1,151
1,181
572.7
5.17%
2.90%
55
667.8
LT debt₩B
82.62
78.26
79.74
85.21
78.43
69.79
62.46
61.65
59.31
63.44
226.0
(4.15%)
(2.92%)
83
Revenue
₩855.5B
1.28%
1.00×
Cost of revenue
₩592.1B
1.17%
0.99×
Operating expenses
₩124.8B
0.92%
0.96×
Property and equipment
17.60%
Return on capital
111.36%
Spread over hurdle
100.89%