31.61
Revenue₩B
31.83
33.54
34.68
35.93
36.35
36.66
38.19
39.75
41.67
42.76
33.23
3.31%
3.06%
73
25.94
Revenue growth%
34.51
34.18
34.97
34.29
34.10
32.87
33.00
30.67
29.32
30.30
26.42
30.67
33.55
48
17.97
Gross margin%
0.40
0.40
1.82
4.32
2.20
0.40
0.40
2.22
3.45
4.82
16.81
2.22
2.01
33
8.81
Operating margin%
8.99
6.79
5.76
7.83
7.72
9.77
12.10
12.05
11.25
9.45
22.27
11.25
9.22
83
8.51
Net margin%
11.15
9.40
6.53
8.53
7.56
4.97
2.71
0.43
0.49
1.61
16.60
1.61
5.75
28
15.84
P/E ratio (avg)x
31.42
27.09
26.04
27.47
23.54
23.93
21.97
22.29
22.87
24.56
6.167
22.87
24.25
7
26.06
EV/EBITx
12.86
13.63
13.21
15.07
14.03
15.07
14.19
14.70
14.37
15.87
18.68
14.70
14.28
47
19.44
FCF yield (avg)%
6.11
5.19
2.95
4.06
3.07
4.64
5.34
4.83
2.40
0.40
14.61
4.64
4.35
10
29.67
FCF margin%
28.24
25.61
24.44
22.22
22.48
25.30
28.16
30.42
29.13
26.22
26.59
28.16
25.91
67
0.853
FCF / Net incomex
0.274
0.277
0.260
0.302
0.309
0.307
0.332
0.380
0.374
0.416
0.490
0.374
0.308
68
20.48
ROIC%
18.66
16.85
16.84
16.41
14.96
13.35
16.15
18.30
19.13
19.62
3.27
18.30
16.84
83
2.34
Return on equity%
8.84
8.09
10.34
10.56
12.06
14.94
12.86
13.56
13.06
12.24
21.79
13.06
12.15
49
10.83
Return on assets%
23.56
21.82
21.54
19.06
17.72
15.06
15.23
17.31
15.38
14.73
5.52
15.23
17.51
9
381.14
EPS₩
2,971
2,994
3,185
3,206
3,562
3,362
3,657
3,898
3,736
4,260
415.82
3.65%
4.63%
—
12.32
EPS growth%
5.71
3.99
6.20
8.14
8.44
6.03
3.18
5.68
3.44
3.16
3.08
3.44
5.70
13
2,340
Bookvalue per sh₩
672.58
745.48
772.20
837.73
858.55
863.12
946.33
924.83
874.68
929.45
1,847
1.60%
2.46%
—
2,168
FCF per share₩
439.54
443.66
460.66
454.17
448.84
474.52
532.84
580.00
614.41
609.97
863.84
6.33%
4.30%
—
1,551
Dividend per sh₩
2,868
2,567
2,846
2,807
3,043
2,794
3,147
3,149
3,420
3,786
2,333
4.47%
3.77%
—
8.71
Div yield (avg)%
16.40
19.28
21.58
23.40
25.86
28.14
25.48
25.35
27.89
26.12
21.05
26.12
25.41
58
3.56
Payout ratio%
11.94
13.33
11.13
12.54
13.42
11.48
12.37
9.93
10.12
11.61
16.49
11.48
11.78
84
22.68
Shares (diluted)M
27.86
32.96
39.17
44.20
52.89
61.44
73.59
76.96
90.70
94.17
22.25
12.23%
13.39%
91
27.46
Buyback yield%
8.41
10.80
12.10
11.01
11.52
9.33
10.30
10.02
12.20
13.16
29.97
10.30
10.91
17
1.376
D/E ratiox
1.570
1.584
1.746
1.787
1.692
1.716
1.908
1.940
1.768
1.685
0.835
1.768
1.731
25
34.24
Enterprise value₩B
59.32
60.53
63.93
65.81
72.47
74.31
76.55
75.89
81.11
90.30
10.94
4.50%
4.41%
8
9.793
LT debt₩B
7.966
9.058
8.846
9.438
10.61
12.16
14.09
13.50
14.88
15.90
23.74
8.42%
8.00%
75
Revenue
₩42.76B
3.06%
1.00×
Cost of revenue
₩22.88B
3.16%
1.01×
Operating expenses
₩6.444B
2.90%
0.98×
Property and equipment
17.92%
Goodwill & intangibles
17.57%