41.41
Revenue₩B
35.93
38.12
40.59
41.80
44.44
46.12
47.39
49.88
50.84
53.28
43.99
3.69%
4.24%
54
14.03
Revenue growth%
20.83
18.17
19.33
19.31
21.26
19.48
18.77
18.70
20.37
18.12
28.33
18.77
19.32
72
7.39
Gross margin%
27.47
25.17
26.92
26.18
23.64
22.78
24.69
23.77
20.88
19.98
28.91
22.78
24.23
81
16.05
Operating margin%
22.92
23.43
25.27
23.58
24.21
25.13
28.10
30.87
30.78
28.68
17.23
28.68
25.20
50
18.11
Net margin%
0.40
0.72
0.40
3.07
4.97
2.16
0.79
0.73
0.40
2.88
25.44
0.79
0.76
80
12.84
P/E ratio (avg)x
42.23
42.83
50.00
57.11
64.50
67.91
75.52
83.89
92.56
104.6
31.05
83.89
66.21
57
33.13
EV/EBITx
11.44
13.47
12.96
12.24
13.38
12.90
12.39
13.11
15.20
14.32
10.63
13.11
13.04
64
26.69
FCF yield (avg)%
25.59
26.87
24.69
24.16
26.93
29.76
32.71
35.61
37.33
35.15
23.01
35.15
28.35
23
20.97
FCF margin%
18.97
18.09
16.97
15.42
16.48
14.50
16.27
18.95
21.25
23.53
26.11
18.95
17.53
94
0.433
FCF / Net incomex
0.584
0.568
0.626
0.646
0.685
0.674
0.666
0.614
0.598
0.629
0.461
0.629
0.628
93
19.48
ROIC%
2.18
0.89
2.05
1.53
4.21
2.56
1.14
0.40
1.85
2.62
13.45
1.85
1.95
60
17.08
Return on equity%
28.76
28.97
30.23
32.51
32.35
30.81
32.60
32.33
32.82
31.16
17.29
32.33
31.74
45
19.68
Return on assets%
18.01
17.85
19.05
17.19
18.45
21.23
21.23
20.01
19.34
17.86
18.88
20.01
18.75
16
3,703
EPS₩
3,808
4,304
4,536
4,984
5,704
5,711
5,520
5,722
5,997
5,507
3,872
(0.70%)
4.57%
—
29.81
EPS growth%
30.78
31.26
33.29
36.22
37.41
39.71
38.93
39.61
42.11
39.48
3.58
39.61
38.17
49
3,541
Bookvalue per sh₩
2,456
2,355
2,503
2,331
2,460
2,452
2,297
2,037
2,273
2,195
2,734
(2.25%)
(0.50%)
—
2,995
FCF per share₩
3,239
2,989
2,731
3,060
3,273
2,980
3,297
3,624
3,331
3,621
812.51
2.04%
1.57%
—
2,679
Dividend per sh₩
2,483
2,684
3,098
3,050
3,415
3,944
4,377
4,639
5,251
6,363
596.80
13.25%
9.97%
—
4.47
Div yield (avg)%
16.78
14.06
15.28
13.97
13.58
14.09
15.81
17.40
16.65
15.09
17.74
15.81
15.18
7
29.58
Payout ratio%
26.93
26.60
24.89
27.17
27.37
27.39
24.71
24.06
21.98
23.38
23.46
24.06
25.74
42
11.59
Shares (diluted)M
18.19
20.27
19.93
20.39
23.58
26.04
29.36
31.02
35.96
39.55
11.42
10.90%
9.11%
42
16.63
Buyback yield%
1.96
3.56
2.03
2.64
2.00
3.56
3.08
3.35
5.02
2.88
22.43
3.35
2.98
71
0.382
D/E ratiox
1.917
2.065
2.352
2.250
2.190
2.346
2.413
2.709
2.551
2.857
0.998
2.551
2.349
92
20.69
Enterprise value₩B
43.85
46.88
41.45
41.05
40.13
37.59
33.00
33.44
32.68
33.73
57.75
(3.41%)
(2.83%)
45
18.19
LT debt₩B
21.91
20.58
20.74
19.97
20.83
20.81
23.33
25.36
28.91
32.11
47.86
9.04%
4.34%
67
Revenue
₩53.28B
4.24%
1.00×
Cost of revenue
₩35.95B
4.09%
0.99×
Operating expenses
₩7.077B
4.78%
1.05×
Goodwill & intangibles
18.72%
Property and equipment
17.42%