11.27
Revenue₩B
34.45
35.41
36.29
38.65
40.38
42.44
45.15
48.12
49.85
52.24
11.91
5.28%
4.72%
6
21.13
Revenue growth%
7.62
10.03
10.37
11.96
9.44
11.86
11.10
8.17
8.03
7.13
28.05
8.17
9.73
20
10.08
Gross margin%
6.76
8.51
6.58
9.03
10.92
12.05
10.68
10.18
10.21
8.01
22.54
10.21
9.60
69
4.92
Operating margin%
17.58
16.71
19.58
19.48
18.28
18.83
17.43
16.11
15.11
16.49
22.62
16.49
17.50
66
5.84
Net margin%
21.75
23.41
21.22
22.95
24.78
22.90
25.14
22.43
22.00
23.56
5.65
22.90
22.92
19
10.76
P/E ratio (avg)x
29.66
34.33
35.46
39.13
44.10
51.36
52.92
60.15
67.13
72.56
29.49
60.15
47.73
45
34.76
EV/EBITx
14.85
15.64
16.99
14.70
13.27
13.90
13.90
14.41
13.79
13.18
11.08
13.90
14.16
34
20.85
FCF yield (avg)%
29.85
29.72
26.87
24.18
23.57
24.99
23.42
20.72
21.57
20.21
21.24
21.57
23.88
71
23.37
FCF margin%
22.74
22.59
24.47
23.43
22.10
21.71
22.24
20.13
19.36
19.44
24.24
20.13
22.17
38
0.627
FCF / Net incomex
0.807
0.875
0.872
0.892
0.799
0.748
0.709
0.625
0.597
0.590
1.237
0.625
0.773
33
25.73
ROIC%
10.78
12.76
13.05
10.35
11.87
10.86
12.23
10.89
8.55
10.33
2.86
10.86
10.88
55
14.75
Return on equity%
14.00
15.31
14.40
11.65
10.30
11.76
11.69
12.06
12.11
11.28
11.23
11.76
11.91
13
18.61
Return on assets%
23.87
23.74
23.24
23.60
24.91
25.14
25.01
25.86
26.40
26.99
2.92
25.86
24.96
67
154.11
EPS₩
103.19
101.94
98.74
105.76
117.98
132.58
132.50
121.98
122.76
124.42
166.68
1.07%
2.91%
—
29.13
EPS growth%
14.55
15.08
15.08
17.75
15.32
15.54
14.11
14.95
15.55
12.83
22.99
14.95
15.08
16
180.34
Bookvalue per sh₩
262.55
268.46
242.04
217.42
215.66
233.62
242.19
254.45
230.03
241.67
193.74
2.30%
(0.68%)
—
194.18
FCF per share₩
231.29
220.24
199.89
220.86
203.67
202.66
179.75
166.59
152.16
140.20
138.17
(7.20%)
(4.81%)
—
244.93
Dividend per sh₩
192.50
178.68
181.01
194.51
219.99
250.16
279.19
287.47
266.82
269.04
155.50
4.11%
4.24%
—
8.53
Div yield (avg)%
7.61
6.54
5.49
7.25
6.76
4.65
2.38
2.35
2.67
5.46
22.41
2.67
5.48
85
7.96
Payout ratio%
11.52
9.24
12.07
12.36
12.91
11.36
11.98
11.58
11.75
12.22
4.92
11.75
11.87
90
42.35
Shares (diluted)M
51.32
51.41
46.84
42.47
43.50
43.32
47.59
43.76
48.13
50.76
42.60
3.13%
1.07%
80
16.86
Buyback yield%
0.40
0.40
0.40
1.77
0.40
2.82
0.65
1.73
0.40
0.40
20.71
0.65
0.40
91
1.327
D/E ratiox
0.365
0.394
0.405
0.418
0.416
0.415
0.412
0.406
0.379
0.434
0.441
0.412
0.409
75
4.018
Enterprise value₩B
29.29
33.13
34.12
37.73
39.51
41.82
46.40
46.90
55.94
63.14
8.462
9.83%
8.19%
83
8.527
LT debt₩B
31.44
31.99
36.68
40.16
41.73
42.33
47.05
44.73
47.26
55.60
10.31
5.90%
6.12%
19
Revenue
₩52.24B
4.72%
1.00×
Cost of revenue
₩29.40B
4.74%
1.00×
Operating expenses
₩8.334B
4.53%
0.98×
Property and equipment
16.79%
Goodwill & intangibles
15.66%