15.06
Revenue₩B
29.40
30.60
33.01
34.48
36.46
37.88
40.49
42.81
45.14
47.06
16.01
5.23%
5.25%
12
3.30
Revenue growth%
9.79
11.40
8.59
11.41
11.99
14.43
14.57
15.82
15.84
15.04
13.18
15.04
13.21
79
2.68
Gross margin%
12.07
11.08
10.13
8.92
9.31
11.27
12.72
13.81
11.83
8.91
9.28
11.83
11.17
7
6.37
Operating margin%
3.95
6.02
4.77
7.02
8.73
9.59
11.88
12.74
12.37
13.67
5.28
12.37
9.16
38
17.41
Net margin%
18.84
20.28
21.47
20.66
20.31
20.35
18.90
21.59
18.67
16.82
7.86
18.90
20.29
51
21.42
P/E ratio (avg)x
32.71
35.55
39.24
40.71
43.32
46.95
48.76
50.11
47.69
46.96
31.54
47.69
45.13
78
15.95
EV/EBITx
63.44
65.21
74.47
82.55
80.77
91.57
92.71
107.3
107.6
129.1
32.03
107.3
87.06
61
24.15
FCF yield (avg)%
6.71
8.31
8.36
10.00
12.41
15.06
17.57
17.15
15.91
14.47
5.02
15.91
13.44
87
18.20
FCF margin%
18.69
20.68
19.26
20.70
20.61
19.14
16.62
13.78
13.15
13.22
10.46
13.78
18.92
35
0.971
FCF / Net incomex
0.863
0.956
0.990
0.921
0.894
0.866
0.956
0.910
0.948
0.981
1.348
0.948
0.935
78
14.12
ROIC%
17.33
14.82
12.47
12.91
13.10
10.69
8.48
10.40
10.18
8.15
2.56
10.18
11.58
33
3.92
Return on equity%
20.35
21.24
20.34
18.59
20.25
18.54
19.95
20.61
21.58
24.43
22.91
20.61
20.34
65
20.65
Return on assets%
32.93
33.29
31.69
30.36
29.11
30.79
33.03
33.09
35.09
34.86
9.95
33.09
32.98
11
997.56
EPS₩
1,368
1,389
1,520
1,771
1,940
2,054
2,416
2,625
2,633
3,145
1,051
10.15%
10.33%
—
5.53
EPS growth%
21.95
20.51
23.22
25.44
28.40
29.50
32.23
31.16
29.39
31.53
5.35
31.16
28.89
58
1,384
Bookvalue per sh₩
1,367
1,229
1,280
1,267
1,153
1,254
1,161
1,193
1,111
997.24
1,397
(2.87%)
(2.97%)
—
1,581
FCF per share₩
1,214
1,327
1,521
1,740
1,982
2,174
2,184
2,335
2,323
2,172
259.22
1.85%
6.70%
—
1,482
Dividend per sh₩
1,759
1,718
1,750
2,102
2,529
2,945
3,344
3,348
4,015
4,413
1,678
11.78%
10.91%
—
22.75
Div yield (avg)%
18.71
20.41
17.62
15.14
12.27
11.17
10.23
10.58
9.85
12.45
20.33
10.58
12.36
9
28.08
Payout ratio%
28.00
28.90
29.75
31.17
30.48
32.84
34.10
37.08
39.88
42.51
7.70
37.08
32.00
61
31.88
Shares (diluted)M
35.63
39.56
43.54
41.92
42.21
42.73
43.94
49.45
46.53
43.04
32.52
0.39%
3.00%
39
3.20
Buyback yield%
13.61
13.56
11.78
10.20
12.25
13.98
13.60
10.61
8.04
8.37
14.95
10.61
12.01
88
1.587
D/E ratiox
0.303
0.324
0.332
0.356
0.378
0.366
0.383
0.413
0.454
0.467
1.058
0.413
0.372
86
22.06
Enterprise value₩B
47.16
48.71
47.17
51.59
57.07
58.25
61.70
69.12
68.52
72.65
8.149
4.94%
5.15%
57
4.547
LT debt₩B
47.75
44.81
43.32
43.09
46.75
42.73
47.38
43.33
43.12
40.48
38.57
(2.84%)
(0.85%)
33
Revenue
₩47.06B
5.25%
1.00×
Cost of revenue
₩30.67B
5.41%
1.02×
Operating expenses
₩6.170B
3.96%
0.88×
Property and equipment
17.54%