55.91
Revenue₩B
58.43
59.96
62.17
64.92
66.84
69.06
70.96
73.11
78.32
82.34
61.91
4.26%
3.85%
82
10.36
Revenue growth%
27.78
29.85
32.13
32.43
30.71
33.16
32.34
30.87
30.43
31.94
5.99
31.94
31.41
29
12.65
Gross margin%
21.43
22.26
22.76
23.67
26.64
24.54
24.33
23.45
24.83
22.26
4.75
24.33
23.56
29
14.51
Operating margin%
16.44
16.28
15.12
13.61
15.94
16.72
17.57
19.28
21.28
22.21
4.58
19.28
16.58
86
11.41
Net margin%
25.63
27.19
29.20
27.59
29.17
30.76
32.25
32.48
34.78
33.70
24.82
32.48
29.98
44
8.218
P/E ratio (avg)x
15.11
15.87
17.12
18.54
18.50
19.53
18.96
19.05
20.63
22.87
24.46
19.53
18.75
25
16.36
EV/EBITx
14.19
15.72
16.69
19.50
21.47
23.78
22.47
22.14
24.32
25.42
7.808
23.78
21.80
7
16.97
FCF yield (avg)%
16.00
18.76
16.87
13.98
12.67
11.14
13.79
15.30
13.93
15.32
18.19
13.93
14.64
91
12.51
FCF margin%
17.19
14.25
13.48
15.12
14.15
11.30
13.16
15.01
13.46
12.69
21.66
13.16
13.81
94
1.313
FCF / Net incomex
1.556
1.504
1.656
1.618
1.564
1.552
1.586
1.792
1.995
2.168
0.106
1.792
1.602
54
17.79
ROIC%
25.99
26.25
27.98
25.03
23.76
21.34
19.68
20.52
22.32
19.81
3.74
20.52
23.04
12
3.43
Return on equity%
18.72
18.88
20.41
20.35
19.72
20.33
20.20
21.31
22.21
19.88
20.19
20.33
20.27
63
2.66
Return on assets%
14.97
15.23
13.94
13.93
16.08
13.32
12.34
9.37
6.44
7.28
22.01
9.37
13.62
46
583.81
EPS₩
1,330
1,214
1,298
1,287
1,224
1,158
1,149
1,089
939.58
892.48
599.69
(6.12%)
(3.14%)
—
8.28
EPS growth%
5.08
6.49
8.39
10.70
11.05
12.83
10.63
12.98
15.64
16.54
4.55
12.98
10.87
27
693.73
Bookvalue per sh₩
3,281
3,252
3,319
3,061
3,068
3,015
3,001
2,989
2,760
3,016
1,175
(0.34%)
(0.90%)
—
857.71
FCF per share₩
2,041
2,283
2,331
2,449
2,264
2,059
2,198
2,303
2,133
2,383
1,628
1.04%
0.60%
—
688.81
Dividend per sh₩
1,529
1,588
1,608
1,412
1,361
1,287
1,195
1,295
1,191
1,178
714.73
(2.85%)
(3.30%)
—
17.71
Div yield (avg)%
26.88
26.75
24.32
22.42
22.37
23.44
21.94
24.73
22.70
24.76
10.90
23.44
23.88
13
20.98
Payout ratio%
14.99
16.48
18.23
16.14
17.43
19.82
16.97
15.81
15.74
17.72
23.37
16.97
16.73
72
16.65
Shares (diluted)M
20.50
19.23
18.10
17.42
17.77
19.54
19.01
19.51
20.29
22.33
16.60
4.68%
1.23%
57
5.78
Buyback yield%
16.74
17.35
20.32
19.29
17.65
20.36
19.83
18.92
21.17
24.01
4.96
20.36
19.56
87
0.255
D/E ratiox
1.102
1.101
1.104
1.005
0.964
1.081
1.139
1.267
1.292
1.426
1.368
1.267
1.103
58
58.13
Enterprise value₩B
28.15
28.86
27.81
26.67
29.80
31.94
33.77
32.65
36.98
37.97
40.03
4.97%
2.90%
73
73.30
LT debt₩B
63.72
62.62
53.37
51.95
48.07
41.76
41.43
43.92
46.66
45.04
31.31
(1.29%)
(4.20%)
12
Revenue
₩82.34B
3.85%
1.00×
Cost of revenue
₩48.34B
3.82%
1.00×
Operating expenses
₩13.89B
4.90%
1.11×
Property and equipment
16.67%