2.307
Revenue₩B
44.61
44.21
44.24
44.18
43.51
44.50
43.61
44.77
45.94
46.76
2.377
1.45%
0.51%
9
23.50
Revenue growth%
18.55
18.06
16.97
16.89
18.59
20.37
22.21
20.80
19.25
16.56
21.57
20.37
18.57
88
5.69
Gross margin%
18.64
19.95
17.67
18.58
18.07
16.91
15.27
16.56
18.76
20.93
2.66
16.91
18.33
15
9.30
Operating margin%
34.83
32.81
32.67
31.79
31.53
33.71
31.70
34.07
36.56
36.60
15.29
34.07
33.26
33
15.24
Net margin%
11.48
12.08
12.47
13.53
13.90
11.44
8.88
11.72
13.64
11.22
4.66
11.44
11.90
24
33.79
P/E ratio (avg)x
33.91
31.26
29.22
32.66
36.84
39.94
43.37
40.12
39.40
36.22
9.896
39.94
36.53
82
31.68
EV/EBITx
33.26
33.44
39.95
42.12
42.53
48.44
50.85
58.41
61.66
64.26
31.79
58.41
45.49
30
17.84
FCF yield (avg)%
15.26
15.36
16.02
15.10
17.97
18.77
21.06
18.15
18.01
20.09
21.26
18.77
17.99
14
15.91
FCF margin%
19.25
18.35
18.29
15.45
12.59
13.21
15.55
16.45
15.62
15.61
7.16
15.61
15.61
71
0.499
FCF / Net incomex
1.192
1.375
1.482
1.539
1.664
1.972
2.254
2.209
2.593
2.825
0.815
2.254
1.818
47
19.84
ROIC%
5.23
4.36
1.59
0.40
0.43
1.47
1.15
2.68
2.09
0.40
14.43
1.47
1.53
94
8.40
Return on equity%
18.59
20.85
22.27
19.28
20.22
20.34
22.81
24.53
24.69
22.04
17.71
22.81
21.45
92
19.90
Return on assets%
6.31
4.77
7.56
5.62
3.20
2.17
3.10
0.47
0.40
0.40
22.50
0.47
3.15
91
995.05
EPS₩
1,880
1,972
2,056
1,858
1,703
1,684
1,495
1,568
1,659
1,706
1,085
0.03%
(1.33%)
—
28.32
EPS growth%
0.40
0.40
0.40
0.40
1.37
0.40
0.40
0.40
0.77
3.75
9.99
0.40
0.40
26
1,999
Bookvalue per sh₩
2,603
2,938
3,239
3,511
3,901
4,469
4,990
5,214
5,854
5,941
1,783
8.77%
9.21%
—
366.05
FCF per share₩
1,544
1,610
1,513
1,562
1,743
1,938
2,235
2,167
2,114
1,935
2,242
2.11%
3.35%
—
1,139
Dividend per sh₩
1,012
1,219
1,394
1,651
1,975
2,338
2,537
2,895
3,022
3,545
2,111
12.41%
15.33%
—
2.02
Div yield (avg)%
14.72
16.77
14.33
15.09
18.07
18.62
19.97
20.23
19.62
19.53
16.81
19.62
18.35
37
28.55
Payout ratio%
21.51
22.98
25.24
28.20
27.20
26.27
27.04
24.08
22.70
25.59
14.81
25.59
25.41
31
6.878
Shares (diluted)M
6.086
5.955
5.416
5.809
6.066
6.394
6.443
6.832
6.253
6.539
6.832
1.51%
1.23%
51
9.67
Buyback yield%
17.65
18.62
18.46
20.44
22.36
24.48
22.31
21.52
20.58
21.47
29.04
21.52
21.02
28
0.930
D/E ratiox
0.792
0.729
0.824
0.821
0.758
0.768
0.872
0.959
0.868
0.806
0.350
0.868
0.813
55
9.172
Enterprise value₩B
24.89
24.25
23.31
22.28
20.20
22.28
24.34
22.56
24.93
26.00
26.43
5.18%
(0.12%)
80
37.58
LT debt₩B
18.19
18.67
20.27
19.80
21.80
19.78
19.97
19.82
18.68
20.98
28.37
(0.76%)
2.54%
69
Revenue
₩46.76B
0.51%
1.00×
Cost of revenue
₩32.73B
0.51%
1.00×
Operating expenses
₩9.542B
1.31%
1.08×
Property and equipment
18.12%
Cash and investments
17.97%