45.06
Revenue₩B
52.38
54.04
54.86
55.08
55.09
56.29
58.20
57.93
57.75
58.07
49.39
1.06%
1.08%
41
14.32
Revenue growth%
0.40
1.85
0.40
0.40
0.40
0.40
2.26
0.40
0.40
0.40
18.00
0.40
0.40
46
9.97
Gross margin%
3.84
6.38
6.56
7.65
9.03
7.38
7.16
5.99
5.04
3.28
17.91
5.99
6.47
66
7.22
Operating margin%
22.25
21.40
23.47
20.58
21.84
18.89
20.85
20.25
21.54
21.02
18.69
20.85
21.21
22
11.08
Net margin%
10.07
8.37
5.88
7.08
9.04
9.11
8.55
9.54
10.84
12.54
26.07
9.54
9.07
42
10.91
P/E ratio (avg)x
26.31
27.12
29.39
25.76
25.10
26.47
23.68
24.76
27.01
29.61
25.09
26.47
26.39
66
22.20
EV/EBITx
7.463
7.767
7.857
6.951
6.825
7.395
6.813
7.413
7.455
8.091
10.35
7.413
7.434
61
24.86
FCF yield (avg)%
24.11
25.24
27.35
26.23
27.71
27.43
24.67
27.22
24.67
25.20
8.50
25.20
25.73
23
3.20
FCF margin%
9.23
10.26
11.01
9.03
7.85
9.44
11.22
13.76
13.28
12.76
26.28
12.76
10.63
30
1.677
FCF / Net incomex
1.226
1.248
1.294
1.326
1.274
1.249
1.109
1.130
1.182
1.228
0.534
1.182
1.238
44
16.38
ROIC%
24.67
27.37
27.67
25.40
22.69
20.10
19.45
18.68
18.05
19.86
28.86
19.45
21.40
57
26.86
Return on equity%
3.07
2.15
0.40
0.40
1.84
3.20
3.63
5.34
5.06
7.67
12.60
5.06
3.13
35
23.62
Return on assets%
6.41
8.02
9.30
9.68
11.06
10.19
7.63
6.00
4.25
6.23
7.15
6.23
7.83
48
1,210
EPS₩
1,341
1,554
1,716
1,813
1,790
1,959
1,920
2,009
2,000
2,385
1,235
5.92%
6.57%
—
15.91
EPS growth%
25.51
26.95
24.32
23.42
21.43
22.24
19.29
19.60
19.96
21.43
14.38
19.96
21.83
37
736.20
Bookvalue per sh₩
1,429
1,588
1,634
1,765
1,824
1,963
2,081
1,960
1,902
2,175
337.86
3.58%
4.46%
—
584.09
FCF per share₩
345.40
318.42
355.73
341.60
315.98
319.14
289.07
319.18
323.79
311.03
1,208
(0.32%)
(0.77%)
—
1,217
Dividend per sh₩
1,002
1,130
1,149
1,054
1,104
1,097
1,238
1,397
1,361
1,473
1,030
5.95%
4.07%
—
16.47
Div yield (avg)%
19.80
19.04
18.75
16.98
19.29
21.14
22.51
25.49
26.16
24.92
26.89
24.92
20.47
21
24.48
Payout ratio%
12.99
11.61
9.04
6.91
4.93
6.60
4.76
2.67
4.15
5.57
14.18
4.76
6.09
94
19.76
Shares (diluted)M
15.46
17.02
17.13
16.45
15.61
15.67
16.96
17.43
18.93
20.36
19.78
5.46%
3.70%
20
4.54
Buyback yield%
25.44
23.57
26.37
26.99
28.75
26.42
25.71
28.13
29.57
28.88
25.38
28.13
26.70
80
1.487
D/E ratiox
1.502
1.378
1.390
1.372
1.417
1.579
1.725
1.623
1.743
1.768
0.158
1.725
1.540
69
7.420
Enterprise value₩B
26.48
23.67
21.56
22.12
22.12
20.16
21.74
21.81
20.21
20.90
55.62
(1.13%)
(1.24%)
46
54.97
LT debt₩B
13.71
15.36
17.01
17.27
17.59
17.08
19.48
18.78
18.17
17.85
51.34
0.29%
3.93%
26
Revenue
₩58.07B
1.08%
1.00×
Cost of revenue
₩40.65B
1.08%
1.00×
Operating expenses
₩8.944B
1.05%
1.00×
Property and equipment
19.34%
Cash and investments
16.20%