42.95
Revenue₩B
53.76
55.55
57.43
59.74
63.17
65.65
68.55
70.99
73.25
78.68
44.72
4.49%
4.21%
61
29.34
Revenue growth%
26.05
25.70
23.10
22.27
21.54
21.16
19.69
20.94
21.99
22.52
29.29
21.16
22.13
73
27.44
Gross margin%
5.17
3.30
0.40
2.98
5.06
5.60
3.89
4.83
2.29
3.15
23.50
3.89
3.60
8
14.99
Operating margin%
28.29
29.10
27.64
30.37
29.25
30.75
29.20
26.62
27.00
28.55
2.92
28.55
28.82
20
27.63
Net margin%
0.40
0.40
0.40
0.40
0.76
0.40
3.07
4.49
2.43
0.40
4.04
2.43
0.40
55
10.43
P/E ratio (avg)x
44.00
43.67
49.42
48.02
46.78
43.34
46.17
46.75
49.80
54.15
31.72
46.75
46.77
61
6.594
EV/EBITx
11.59
12.79
11.60
11.93
11.43
11.55
12.50
11.58
12.87
11.94
23.86
11.94
11.76
53
7.08
FCF yield (avg)%
24.06
21.76
20.44
18.67
16.99
16.07
19.03
21.95
22.83
23.45
12.45
21.95
21.10
95
25.03
FCF margin%
5.51
4.06
2.61
0.80
1.42
0.40
0.40
2.21
1.37
3.17
10.54
1.37
1.82
45
0.849
FCF / Net incomex
0.659
0.732
0.702
0.674
0.607
0.535
0.476
0.484
0.489
0.514
0.704
0.489
0.571
71
6.78
ROIC%
14.24
11.38
12.46
14.06
15.47
16.29
16.87
16.52
16.02
14.28
5.46
16.29
14.87
38
4.32
Return on equity%
5.65
6.02
4.37
5.12
3.21
4.08
6.21
7.35
8.71
6.98
24.78
6.98
5.84
37
13.79
Return on assets%
10.10
11.33
11.09
12.68
11.79
12.88
14.94
12.01
12.75
12.31
3.52
12.75
12.16
42
1,626
EPS₩
994.92
993.07
1,046
1,138
1,063
1,186
1,317
1,322
1,291
1,386
1,717
5.46%
3.41%
—
10.91
EPS growth%
0.40
1.37
0.40
0.40
0.40
2.73
5.39
2.52
0.40
0.40
27.26
2.52
0.40
32
1,233
Bookvalue per sh₩
8,764
10,229
12,255
14,143
14,455
16,954
17,679
19,821
21,689
22,571
5,087
9.32%
11.18%
—
4,954
FCF per share₩
3,057
3,558
4,163
4,616
4,907
5,665
5,615
6,043
6,028
6,775
1,410
6.66%
9.41%
—
3,121
Dividend per sh₩
3,107
3,356
3,635
3,681
3,720
3,627
3,976
4,381
4,602
5,233
2,525
7.06%
6.36%
—
13.04
Div yield (avg)%
11.58
10.01
7.83
5.35
7.23
9.36
6.78
9.15
10.94
8.04
16.55
9.15
8.59
39
26.85
Payout ratio%
20.74
21.02
21.79
20.49
23.31
21.70
19.80
21.77
19.63
18.32
12.68
19.80
20.88
18
8.817
Shares (diluted)M
12.66
12.91
12.15
12.78
12.77
12.21
13.90
16.05
17.26
18.59
8.977
7.79%
4.96%
23
19.74
Buyback yield%
21.96
22.44
21.95
24.25
25.26
24.31
25.42
28.08
30.45
29.32
5.06
28.08
24.78
84
0.379
D/E ratiox
1.631
1.690
1.514
1.403
1.345
1.235
1.126
1.101
1.005
0.971
1.384
1.101
1.290
70
37.66
Enterprise value₩B
19.17
17.43
15.16
13.60
11.95
12.61
12.57
11.04
10.11
8.923
53.87
(5.68%)
(7.18%)
49
30.87
LT debt₩B
46.02
40.32
35.38
32.09
27.56
28.26
29.41
25.34
24.38
21.84
22.02
(4.54%)
(6.38%)
39
Revenue
₩78.68B
4.21%
1.00×
Cost of revenue
₩50.66B
4.22%
1.00×
Operating expenses
₩9.375B
3.99%
0.98×
Cash and investments
20.87%
Property and equipment
15.48%