51.02
Revenue₩B
58.25
61.85
63.67
65.81
68.56
70.94
76.17
79.21
83.38
85.96
52.22
4.63%
4.63%
95
11.81
Revenue growth%
11.21
8.47
10.35
10.15
12.51
13.39
12.37
15.28
14.55
13.48
6.92
13.48
12.44
59
11.44
Gross margin%
9.56
8.14
10.19
12.30
11.47
8.76
10.63
10.09
12.46
9.84
10.16
10.09
10.14
37
8.11
Operating margin%
11.20
10.82
13.53
11.96
12.24
11.76
13.19
11.23
8.90
7.71
27.63
11.23
11.49
70
23.43
Net margin%
21.13
21.02
21.41
24.18
26.18
27.93
29.68
30.76
32.49
31.36
9.38
30.76
27.05
73
36.83
P/E ratio (avg)x
13.94
15.67
17.70
20.61
24.17
26.87
29.21
32.67
36.33
41.01
27.51
32.67
25.52
84
12.49
EV/EBITx
9.663
9.097
8.456
8.053
7.861
7.810
7.707
7.488
8.224
8.851
10.90
7.810
8.139
78
5.92
FCF yield (avg)%
12.14
11.85
13.39
15.40
17.56
18.52
16.87
17.97
18.89
21.71
18.59
18.52
17.21
92
3.18
FCF margin%
27.91
28.53
31.45
33.00
34.89
35.87
38.65
41.28
40.84
41.00
11.56
40.84
35.38
19
1.402
FCF / Net incomex
1.419
1.315
1.281
1.229
1.216
1.159
1.169
1.325
1.371
1.477
1.787
1.325
1.298
47
5.43
ROIC%
17.46
18.59
18.09
18.02
17.98
18.15
18.12
15.48
14.56
16.99
11.55
16.99
18.00
18
23.16
Return on equity%
15.55
17.52
18.78
19.05
16.11
15.78
12.89
10.44
10.95
11.12
16.99
11.12
15.67
33
11.52
Return on assets%
31.09
32.74
31.40
32.76
33.59
30.64
28.46
26.70
29.70
31.88
10.48
29.70
31.25
29
790.99
EPS₩
290.10
298.17
290.70
288.27
272.43
271.68
263.53
252.82
236.50
230.63
881.67
(3.28%)
(2.39%)
—
14.82
EPS growth%
18.85
16.87
14.54
15.64
16.59
17.69
18.62
21.55
23.79
26.36
18.02
21.55
18.15
52
807.94
Bookvalue per sh₩
1,098
1,281
1,267
1,453
1,522
1,452
1,408
1,376
1,523
1,513
696.65
(0.11%)
4.76%
—
2,008
FCF per share₩
1,522
1,459
1,463
1,383
1,464
1,380
1,417
1,314
1,462
1,418
1,968
(0.65%)
(1.34%)
—
1,152
Dividend per sh₩
1,669
1,932
2,212
2,319
2,592
2,923
3,349
3,719
3,567
3,452
1,335
5.89%
7.15%
—
7.63
Div yield (avg)%
9.07
9.11
7.70
7.14
9.06
7.18
4.88
6.42
8.17
7.74
6.97
7.18
7.72
64
5.11
Payout ratio%
23.06
22.81
22.98
25.21
27.45
26.37
28.69
30.70
29.47
29.13
17.47
29.13
26.91
53
10.99
Shares (diluted)M
12.20
12.58
13.20
13.43
13.27
11.94
12.46
13.73
13.50
13.27
10.97
—
1.35%
36
28.70
Buyback yield%
4.42
1.47
1.18
3.75
6.22
8.75
10.73
9.46
7.56
7.66
13.10
8.75
6.89
37
1.608
D/E ratiox
0.898
1.036
1.045
1.160
1.302
1.251
1.320
1.482
1.599
1.597
0.610
1.482
1.276
20
19.60
Enterprise value₩B
50.20
50.66
47.33
45.88
49.14
47.07
50.72
47.14
44.40
43.96
60.17
(2.20%)
(0.73%)
81
45.09
LT debt₩B
19.15
19.26
21.43
23.85
27.00
24.86
25.95
25.10
25.29
24.03
16.52
(2.31%)
2.88%
80
Revenue
₩85.96B
4.63%
1.00×
Cost of revenue
₩57.64B
4.70%
1.01×
Operating expenses
₩10.13B
4.06%
0.95×
Cash and investments
15.60%
Property and equipment
15.54%