63.97
Revenue₩B
69.69
73.66
78.58
84.98
87.91
93.62
97.84
102.4
110.1
118.2
69.96
6.10%
6.19%
16
6.89
Revenue growth%
11.91
11.55
13.06
14.16
13.52
14.49
13.92
14.95
17.10
14.95
6.85
14.95
14.04
76
16.32
Gross margin%
6.10
7.66
7.63
7.30
7.69
7.12
10.08
9.15
10.81
8.15
19.09
9.15
7.67
33
23.10
Operating margin%
0.79
3.26
0.45
0.40
0.40
1.35
0.40
0.40
0.40
2.10
2.49
0.40
0.42
75
13.21
Net margin%
10.26
9.50
7.50
9.96
7.02
5.68
2.74
0.66
1.56
0.40
15.52
1.56
6.35
17
9.051
P/E ratio (avg)x
21.71
23.04
22.62
22.63
25.01
29.37
30.33
34.40
36.79
41.35
12.99
34.40
27.19
68
19.62
EV/EBITx
23.65
26.18
27.63
27.05
28.34
27.46
25.74
24.96
25.64
26.34
27.90
25.74
26.26
46
20.72
FCF yield (avg)%
16.35
16.49
16.94
15.54
18.06
15.41
13.48
13.69
16.54
19.19
4.40
15.41
16.42
92
3.33
FCF margin%
24.13
23.32
22.22
23.44
25.35
25.03
25.32
27.01
27.69
28.06
20.24
27.01
25.18
10
0.587
FCF / Net incomex
1.118
1.151
1.234
1.315
1.459
1.407
1.527
1.565
1.539
1.692
1.277
1.539
1.433
58
8.74
ROIC%
26.62
26.44
27.55
29.08
31.71
34.70
32.52
32.90
33.48
34.00
6.87
33.48
32.12
43
4.34
Return on equity%
22.27
23.16
25.78
24.33
22.75
25.39
26.93
29.16
31.17
29.22
18.61
29.16
25.58
58
11.19
Return on assets%
34.88
32.50
34.20
34.32
31.69
33.83
31.76
33.45
35.07
36.10
21.92
33.83
34.02
35
2,805
EPS₩
3,536
3,622
3,393
3,273
3,785
3,596
3,657
3,542
3,490
3,573
3,009
(1.14%)
0.79%
—
27.49
EPS growth%
14.19
14.40
14.72
16.49
18.11
19.41
20.32
21.18
19.79
22.50
9.83
20.32
18.76
61
1,540
Bookvalue per sh₩
3,573
4,193
4,764
4,660
5,560
5,875
6,288
7,509
7,707
7,439
2,650
6.00%
9.50%
—
1,568
FCF per share₩
2,979
3,011
3,404
3,579
4,064
4,070
4,657
5,204
5,706
5,736
1,548
7.13%
8.24%
—
2,447
Dividend per sh₩
2,523
2,701
2,904
3,028
3,519
3,923
4,038
4,074
4,126
4,757
776.37
6.22%
7.62%
—
10.87
Div yield (avg)%
16.33
13.64
16.48
15.87
14.69
12.07
14.58
14.79
15.06
15.89
4.81
14.79
14.92
45
12.58
Payout ratio%
19.79
19.58
18.54
18.49
19.11
18.70
18.99
19.46
22.31
22.27
5.44
19.46
19.28
91
16.54
Shares (diluted)M
16.21
17.69
18.32
17.37
14.98
14.47
15.67
15.70
17.03
15.44
16.58
0.60%
(0.39%)
40
25.69
Buyback yield%
20.13
20.44
21.42
20.48
21.94
22.65
20.14
19.41
17.93
17.46
13.69
19.41
20.29
78
1.300
D/E ratiox
0.518
0.543
0.646
0.675
0.755
0.853
0.999
1.070
1.262
1.373
1.111
1.070
0.804
52
83.57
Enterprise value₩B
70.34
61.98
53.43
51.51
51.96
49.28
42.25
42.96
43.70
43.82
71.96
(3.35%)
(5.75%)
82
90.06
LT debt₩B
58.94
67.40
66.25
78.84
77.68
77.26
90.97
107.9
119.1
123.7
29.31
9.76%
8.66%
85
Revenue
₩118.2B
6.19%
1.00×
Cost of revenue
₩68.81B
6.26%
1.01×
Operating expenses
₩16.92B
6.09%
0.99×
Cash and investments
14.92%