48.19
Revenue₩B
36.92
37.95
39.68
42.05
44.56
47.13
49.43
52.50
55.56
59.06
50.18
5.79%
5.14%
64
23.05
Revenue growth%
31.77
30.22
31.32
34.05
33.06
34.50
32.78
33.09
31.60
28.86
13.93
32.78
32.28
79
6.45
Gross margin%
24.61
27.06
24.46
26.65
25.74
25.81
27.59
27.31
28.28
30.58
6.99
27.59
26.86
49
7.33
Operating margin%
3.03
3.47
4.43
5.29
5.43
3.64
1.42
0.40
1.56
0.40
29.59
1.42
3.25
70
18.57
Net margin%
11.78
10.02
7.88
9.75
12.09
11.04
8.63
9.87
6.91
7.10
21.27
8.63
9.81
78
26.80
P/E ratio (avg)x
10.77
11.35
11.78
11.28
9.600
8.514
8.400
8.652
9.227
9.691
27.50
8.652
9.646
87
12.79
EV/EBITx
7.658
8.469
9.249
8.939
8.096
7.763
7.761
7.181
7.806
7.772
6.208
7.763
7.789
74
3.76
FCF yield (avg)%
12.13
10.93
9.34
11.94
12.49
9.50
9.10
9.37
8.55
8.85
23.11
9.10
9.43
44
16.84
FCF margin%
0.40
0.40
0.40
1.56
0.40
0.40
0.40
0.91
0.51
0.46
18.32
0.46
0.40
64
0.949
FCF / Net incomex
1.058
1.011
1.087
1.094
1.172
1.129
1.126
1.015
0.942
0.823
0.614
1.015
1.072
56
13.79
ROIC%
13.96
12.29
10.05
7.89
8.08
10.41
10.92
9.11
11.89
10.52
21.94
10.52
10.46
92
13.04
Return on equity%
16.83
17.17
17.15
17.74
20.61
21.31
18.96
20.90
19.49
16.61
7.24
19.49
18.35
35
4.53
Return on assets%
12.37
10.08
8.98
8.29
6.34
4.73
5.79
5.94
4.65
4.21
27.09
4.73
6.14
31
332.40
EPS₩
1,405
1,286
1,169
1,243
1,276
1,445
1,335
1,469
1,373
1,364
354.10
1.35%
0.75%
—
26.25
EPS growth%
1.59
3.07
2.02
2.73
2.94
3.89
6.15
6.48
9.34
7.11
22.40
6.48
3.48
48
1,137
Bookvalue per sh₩
735.84
685.35
646.54
697.65
782.44
745.36
668.65
710.40
756.39
828.71
751.00
1.16%
0.07%
—
202.09
FCF per share₩
663.99
697.05
746.95
659.89
619.79
643.28
639.68
567.30
556.34
514.26
920.41
(3.66%)
(3.12%)
—
1,142
Dividend per sh₩
1,242
1,332
1,388
1,417
1,558
1,560
1,600
1,669
1,533
1,553
664.69
(0.06%)
3.38%
—
15.90
Div yield (avg)%
17.18
15.13
14.49
12.44
14.39
15.73
17.11
18.62
19.56
18.22
7.12
18.22
16.42
84
25.08
Payout ratio%
6.04
7.32
10.08
10.22
10.48
9.47
11.13
10.11
12.06
11.25
21.05
11.13
10.17
27
14.63
Shares (diluted)M
27.06
28.53
30.49
34.35
41.00
42.83
48.48
48.40
57.60
69.25
14.94
11.05%
10.42%
45
29.96
Buyback yield%
10.23
9.56
7.98
7.03
8.38
9.47
7.78
5.41
7.87
6.08
17.77
7.78
7.93
58
1.182
D/E ratiox
1.757
1.834
2.085
2.162
2.410
2.821
2.771
2.746
2.730
2.977
0.944
2.771
2.570
8
6.022
Enterprise value₩B
26.16
24.56
24.03
25.92
22.52
21.48
20.73
22.57
23.59
22.07
37.79
(0.40%)
(2.25%)
20
8.692
LT debt₩B
43.21
46.13
45.72
43.08
41.01
40.62
35.64
31.74
29.43
26.05
45.89
(8.67%)
(5.41%)
47
Revenue
₩59.06B
5.14%
1.00×
Cost of revenue
₩36.46B
4.93%
0.98×
Operating expenses
₩10.60B
4.83%
0.97×
Property and equipment
18.64%