17.35
Revenue₩B
17.45
17.91
18.23
18.67
18.67
19.02
19.66
19.90
20.58
21.05
18.20
2.43%
2.12%
50
22.13
Revenue growth%
10.51
13.26
14.23
16.82
17.42
17.61
15.36
14.03
14.75
14.19
26.57
14.75
14.49
7
21.46
Gross margin%
16.06
14.42
14.84
17.16
15.30
12.67
10.06
7.52
8.31
9.78
3.87
9.78
13.54
33
11.28
Operating margin%
21.45
18.94
16.92
15.45
16.89
14.60
12.27
11.02
12.73
14.17
19.61
12.73
15.02
53
17.41
Net margin%
19.01
16.69
18.56
18.59
20.52
19.66
16.73
15.44
14.91
15.29
17.80
15.44
17.65
14
34.45
P/E ratio (avg)x
9.499
9.237
9.173
8.764
9.125
9.895
9.710
9.220
8.524
7.646
33.47
9.220
9.197
54
14.21
EV/EBITx
7.204
6.755
5.984
5.591
5.632
5.415
4.763
4.857
4.189
4.352
11.28
4.763
5.503
58
15.47
FCF yield (avg)%
18.57
19.26
20.14
20.32
19.78
18.26
16.41
15.17
17.93
16.01
12.82
16.41
18.41
77
2.03
FCF margin%
12.56
12.25
13.54
16.44
18.96
18.00
19.42
18.48
21.36
18.51
27.42
18.51
18.24
32
1.139
FCF / Net incomex
0.348
0.333
0.320
0.298
0.261
0.247
0.228
0.245
0.218
0.184
1.762
0.228
0.254
37
10.86
ROIC%
21.44
18.60
16.74
16.62
14.61
14.21
13.66
15.81
16.12
13.25
4.87
14.21
15.96
68
22.63
Return on equity%
26.90
26.06
23.40
22.01
19.23
22.07
19.60
19.56
18.30
17.88
26.02
19.56
20.80
82
21.25
Return on assets%
24.83
24.82
26.67
28.86
30.03
29.18
31.32
28.97
30.12
31.46
19.87
30.12
29.07
31
1,587
EPS₩
1,190
1,269
1,362
1,395
1,371
1,261
1,253
1,135
1,082
1,071
1,637
(4.83%)
(0.75%)
—
18.63
EPS growth%
18.89
21.09
21.35
20.28
20.53
21.09
21.47
21.06
20.52
19.17
27.04
21.06
20.79
64
1,252
Bookvalue per sh₩
1,251
1,354
1,244
1,264
1,349
1,330
1,283
1,444
1,661
1,892
310.41
6.99%
4.32%
—
1,446
FCF per share₩
2,756
3,006
3,453
3,592
3,520
3,645
3,883
4,456
4,388
5,154
1,766
7.93%
7.57%
—
1,828
Dividend per sh₩
1,024
1,123
1,078
1,041
1,162
1,305
1,295
1,225
1,265
1,305
1,638
2.36%
3.33%
—
3.85
Div yield (avg)%
14.99
14.66
13.29
15.89
17.74
20.30
17.66
17.23
15.82
15.86
15.06
17.23
15.88
18
24.02
Payout ratio%
3.80
2.80
0.40
0.40
0.40
0.40
2.27
4.24
1.66
3.22
7.05
2.27
1.96
30
10.89
Shares (diluted)M
9.949
9.126
9.610
8.556
9.013
8.663
8.580
8.607
7.497
6.865
10.75
(5.30%)
(3.19%)
32
6.31
Buyback yield%
13.54
14.33
14.18
14.70
16.92
18.33
19.31
18.22
16.65
15.22
21.14
18.22
15.93
84
1.203
D/E ratiox
0.321
0.300
0.281
0.295
0.315
0.290
0.294
0.259
0.283
0.303
0.377
0.290
0.294
28
13.86
Enterprise value₩B
14.83
16.07
17.64
16.56
14.96
16.35
14.74
15.35
13.81
13.44
2.585
(2.13%)
(0.26%)
53
13.37
LT debt₩B
4.895
4.764
5.376
6.197
7.345
7.581
8.145
9.632
9.505
10.88
15.85
8.16%
9.93%
52
Revenue
₩21.05B
2.12%
1.00×
Cost of revenue
₩12.16B
1.95%
0.98×
Operating expenses
₩3.003B
3.47%
1.14×
Property and equipment
20.04%
Goodwill & intangibles
18.41%