2.816
Revenue₩B
22.75
23.99
25.66
27.59
28.42
29.40
31.09
32.09
33.06
34.26
2.880
3.81%
4.95%
19
11.03
Revenue growth%
10.59
12.82
10.33
9.42
10.87
9.96
10.97
8.67
10.20
7.33
28.70
9.96
10.27
15
10.74
Gross margin%
10.54
9.95
8.84
6.02
5.85
6.66
4.32
3.70
5.41
4.64
14.59
4.64
5.93
44
8.45
Operating margin%
9.30
8.33
6.66
8.25
7.28
6.45
6.37
4.25
3.07
2.98
4.79
4.25
6.56
17
23.42
Net margin%
0.65
0.43
2.96
2.07
0.64
0.40
3.35
2.33
3.96
3.44
21.58
3.35
2.20
10
8.433
P/E ratio (avg)x
24.71
28.34
33.10
38.79
45.52
43.57
45.17
46.89
46.60
53.77
7.052
46.60
44.37
7
8.283
EV/EBITx
16.96
19.28
21.02
20.15
23.11
24.62
24.36
25.61
26.29
27.97
7.302
25.61
23.73
30
15.26
FCF yield (avg)%
3.17
4.82
2.02
0.63
3.17
2.96
3.10
2.84
5.62
5.43
8.42
3.10
3.13
47
10.86
FCF margin%
20.08
22.29
22.65
23.51
24.31
26.19
27.88
27.21
24.93
26.88
7.01
26.88
24.62
24
1.665
FCF / Net incomex
1.173
1.084
1.102
1.160
1.284
1.285
1.215
1.312
1.403
1.475
1.006
1.312
1.250
41
20.59
ROIC%
15.45
16.85
15.67
13.97
13.06
13.34
11.71
14.31
12.63
13.07
21.42
13.07
13.65
25
10.80
Return on equity%
30.23
30.89
29.45
28.63
26.60
26.13
25.17
27.69
29.93
29.79
14.69
27.69
29.04
87
18.79
Return on assets%
26.32
27.07
28.20
30.23
32.00
29.57
32.49
32.73
35.12
36.95
21.15
32.73
31.11
65
1,076
EPS₩
662.05
652.86
630.00
593.30
633.29
669.21
710.40
734.23
697.64
762.52
1,150
3.78%
2.38%
—
6.65
EPS growth%
23.17
26.02
25.93
27.87
30.76
29.10
29.26
27.42
26.44
23.83
17.15
27.42
26.93
33
625.47
Bookvalue per sh₩
1,129
1,108
1,053
1,171
1,031
1,020
943.23
838.18
775.79
720.02
224.73
(6.93%)
(5.27%)
—
1,222
FCF per share₩
1,441
1,281
1,214
1,254
1,176
1,139
1,191
1,327
1,275
1,307
594.57
2.13%
0.10%
—
1,050
Dividend per sh₩
1,288
1,160
1,027
920.09
885.07
787.60
688.46
633.82
553.21
533.34
1,310
(9.63%)
(8.88%)
—
27.72
Div yield (avg)%
29.61
31.83
32.99
31.16
31.41
32.31
35.12
36.78
38.03
39.09
11.67
36.78
32.65
66
28.51
Payout ratio%
9.30
10.25
7.82
5.68
5.11
7.09
7.51
9.74
10.05
10.69
24.30
9.74
8.56
81
11.03
Shares (diluted)M
11.12
12.11
11.31
10.39
11.10
12.21
12.39
10.90
10.68
11.76
11.15
1.15%
1.39%
31
25.19
Buyback yield%
1.53
3.62
1.98
4.66
1.85
2.09
0.44
3.07
2.45
5.26
21.52
2.45
2.27
23
1.243
D/E ratiox
1.351
1.284
1.418
1.269
1.395
1.427
1.417
1.485
1.572
1.729
0.387
1.485
1.418
73
30.76
Enterprise value₩B
4.085
4.718
4.437
4.565
4.971
4.842
5.198
5.971
5.627
5.785
24.27
3.08%
2.72%
49
16.67
LT debt₩B
11.57
12.64
11.19
10.77
10.37
11.12
10.64
9.320
8.313
8.177
25.15
(4.63%)
(4.41%)
36
Revenue
₩34.26B
4.95%
1.00×
Cost of revenue
₩21.30B
4.93%
1.00×
Operating expenses
₩8.015B
4.79%
0.98×
Property and equipment
18.60%
Cash and investments
17.58%
Goodwill & intangibles
15.34%
Spread over hurdle
40.37%