16.44
Revenue₩B
19.92
20.86
21.12
21.61
22.63
23.36
23.79
24.79
26.03
27.05
16.91
3.64%
3.47%
48
7.38
Revenue growth%
5.72
5.17
3.83
5.54
3.62
4.97
4.03
5.60
5.73
6.17
22.86
5.60
5.35
55
16.92
Gross margin%
4.80
3.90
2.92
1.48
0.40
0.40
0.40
1.70
4.27
6.23
3.27
1.70
2.31
14
5.85
Operating margin%
1.81
3.37
2.29
1.27
1.01
3.67
0.99
1.37
0.40
3.15
19.92
1.37
1.59
79
11.56
Net margin%
5.79
3.83
5.81
8.11
9.59
8.00
9.67
10.25
12.46
11.56
11.77
10.25
8.85
8
33.24
P/E ratio (avg)x
5.404
5.463
4.921
4.835
5.302
5.272
4.882
4.447
5.024
4.841
32.51
4.882
4.973
80
13.90
EV/EBITx
21.95
21.75
21.01
23.33
24.17
28.46
29.35
30.67
33.54
34.09
28.18
30.67
26.31
30
13.80
FCF yield (avg)%
28.16
28.41
27.02
29.14
27.03
27.53
29.27
29.43
28.60
30.30
19.51
29.27
28.50
9
22.46
FCF margin%
12.33
14.28
15.92
16.71
14.04
11.52
12.61
11.41
8.86
11.12
5.28
11.41
12.47
29
1.385
FCF / Net incomex
0.292
0.314
0.324
0.348
0.351
0.356
0.359
0.391
0.370
0.361
1.567
0.361
0.353
54
26.66
ROIC%
11.94
9.18
11.07
11.91
10.55
10.22
13.22
10.79
9.14
6.22
6.06
10.22
10.67
86
28.33
Return on equity%
20.49
19.05
21.77
21.87
20.25
22.38
23.93
23.18
22.64
24.10
3.62
23.18
22.12
60
26.35
Return on assets%
21.29
21.02
18.75
16.45
15.68
15.70
17.90
20.24
18.82
18.34
16.92
18.34
18.55
32
4,245
EPS₩
905.42
956.23
883.90
954.34
917.30
936.61
922.69
960.16
886.16
946.00
4,368
0.62%
0.16%
—
26.27
EPS growth%
8.27
6.44
6.62
7.26
4.97
4.89
6.58
5.39
5.10
4.30
8.30
5.10
5.92
88
4,228
Bookvalue per sh₩
1,530
1,336
1,342
1,228
1,314
1,379
1,283
1,206
1,231
1,209
2,026
(1.65%)
(1.58%)
—
2,391
FCF per share₩
1,490
1,591
1,666
1,741
1,794
1,886
1,933
1,932
1,938
2,263
1,523
4.75%
4.30%
—
4,257
Dividend per sh₩
3,878
4,395
4,748
5,192
5,865
6,119
6,260
5,885
5,653
5,606
2,367
(0.90%)
3.58%
—
5.41
Div yield (avg)%
31.23
32.34
29.93
28.36
27.35
27.22
28.67
28.69
29.77
29.13
11.66
28.69
28.91
78
7.20
Payout ratio%
31.39
30.32
32.31
30.03
29.12
31.12
32.83
30.72
32.49
35.22
25.04
32.49
31.26
74
5.745
Shares (diluted)M
6.281
6.713
7.414
7.792
7.901
7.687
8.586
9.361
9.010
10.01
5.899
4.84%
4.06%
82
21.84
Buyback yield%
8.60
11.17
13.97
12.14
9.37
8.93
10.85
9.30
8.48
7.83
8.71
8.93
9.34
76
1.558
D/E ratiox
0.475
0.472
0.454
0.446
0.418
0.385
0.345
0.334
0.311
0.300
1.095
0.334
0.402
78
7.094
Enterprise value₩B
6.213
6.705
7.437
8.289
8.293
8.914
9.816
11.06
11.76
13.12
19.52
9.61%
8.81%
30
13.60
LT debt₩B
21.68
19.33
20.33
20.57
18.80
16.26
17.34
18.29
19.38
19.11
9.606
0.34%
(1.23%)
30
Revenue
₩27.05B
3.47%
1.00×
Cost of revenue
₩18.93B
3.47%
1.00×
Operating expenses
₩5.992B
3.85%
1.04×
Property and equipment
19.54%
Goodwill & intangibles
15.23%