19.88
Revenue₩B
44.40
44.35
44.72
46.02
46.34
47.68
47.27
48.26
47.65
49.19
22.04
1.20%
1.27%
11
18.78
Revenue growth%
2.96
5.48
3.66
2.71
5.66
7.20
4.71
7.70
6.26
6.61
13.35
6.61
5.57
70
17.26
Gross margin%
22.04
22.94
22.96
22.52
19.62
20.88
21.21
23.96
26.46
27.08
23.34
23.96
22.73
29
5.71
Operating margin%
7.72
5.67
5.10
3.98
1.34
3.55
5.29
2.50
1.05
2.72
23.78
2.72
3.76
71
29.99
Net margin%
1.50
1.66
2.79
0.40
2.77
5.32
2.89
3.58
2.53
2.51
11.12
2.89
2.65
80
7.379
P/E ratio (avg)x
7.028
7.369
6.962
7.264
6.348
6.041
6.230
6.735
6.362
6.568
34.94
6.362
6.652
21
6.057
EV/EBITx
16.53
19.19
21.12
20.88
20.24
20.70
22.25
21.83
25.36
23.66
27.48
22.25
21.00
51
8.84
FCF yield (avg)%
14.85
14.46
15.89
15.54
15.79
13.38
10.98
10.01
11.98
12.95
3.18
11.98
13.92
13
15.72
FCF margin%
1.70
4.12
3.78
5.67
5.32
5.20
7.60
5.09
5.14
2.39
17.19
5.14
5.12
82
1.316
FCF / Net incomex
0.733
0.801
0.913
0.971
1.061
1.200
1.376
1.565
1.750
2.044
1.556
1.565
1.130
79
10.40
ROIC%
9.25
8.09
6.10
3.58
2.83
2.97
5.54
5.46
7.21
4.53
26.38
5.46
5.50
55
3.74
Return on equity%
3.40
2.53
1.73
0.40
0.40
1.43
2.40
2.21
4.80
5.44
12.40
2.40
2.31
35
7.98
Return on assets%
17.21
20.03
17.44
15.47
18.02
20.62
19.41
21.94
21.45
23.94
23.06
21.45
19.72
45
331.32
EPS₩
819.72
803.15
930.25
1,020
1,078
1,027
1,140
1,166
1,183
1,275
364.48
3.42%
5.44%
—
2.56
EPS growth%
25.01
25.79
27.27
29.94
32.12
29.23
30.84
33.18
31.35
29.96
2.01
30.84
29.95
80
297.35
Bookvalue per sh₩
776.42
866.81
871.55
984.21
1,030
1,056
1,024
1,085
1,127
1,199
601.01
3.09%
5.84%
—
532.08
FCF per share₩
659.00
657.76
773.96
834.53
828.25
955.31
1,111
1,277
1,203
1,236
355.68
8.34%
6.00%
—
519.63
Dividend per sh₩
685.57
690.31
684.05
743.64
831.71
863.82
997.93
1,124
1,131
1,243
359.38
8.37%
7.68%
—
2.79
Div yield (avg)%
26.53
26.71
29.01
28.70
26.44
26.00
26.80
24.90
22.38
24.77
6.00
24.90
26.48
35
22.92
Payout ratio%
6.75
8.93
8.69
6.17
5.21
5.85
7.33
10.29
8.01
8.33
22.23
8.01
7.67
11
24.27
Shares (diluted)M
31.01
30.60
27.69
29.77
27.51
26.59
24.32
22.13
21.47
21.41
24.97
(4.89%)
(3.18%)
34
28.42
Buyback yield%
9.53
7.01
9.99
8.95
7.51
5.16
4.70
6.79
7.29
5.13
9.84
5.16
7.15
46
0.227
D/E ratiox
0.436
0.414
0.418
0.471
0.474
0.461
0.442
0.429
0.421
0.436
0.630
0.436
0.436
70
44.46
Enterprise value₩B
24.73
26.66
28.16
30.03
33.40
30.76
34.37
31.10
27.62
30.24
15.29
(1.97%)
1.61%
31
10.13
LT debt₩B
41.08
46.15
46.62
53.11
49.61
54.56
61.23
69.86
66.06
63.78
41.38
5.15%
5.05%
38
Revenue
₩49.19B
1.27%
1.00×
Cost of revenue
₩32.47B
1.01%
0.98×
Operating expenses
₩9.049B
1.85%
1.06×
Property and equipment
17.80%
Goodwill & intangibles
15.64%