39.14
Revenue₩B
33.36
34.63
36.61
37.26
38.91
39.66
41.38
43.22
44.59
46.11
40.64
3.45%
3.80%
21
5.00
Revenue growth%
2.23
3.50
1.02
0.98
2.06
2.29
3.79
2.30
2.03
1.99
16.54
2.29
2.15
47
10.88
Gross margin%
28.32
29.21
26.38
25.58
24.85
26.08
28.33
26.22
26.08
24.12
23.40
26.08
26.15
41
12.62
Operating margin%
13.82
15.76
18.21
18.13
20.03
21.70
22.19
19.78
22.01
20.91
7.33
21.70
19.90
8
8.03
Net margin%
21.06
21.45
20.22
23.06
24.52
26.34
23.45
24.01
21.61
20.04
27.81
23.45
22.34
23
10.95
P/E ratio (avg)x
42.95
46.28
45.83
48.43
50.23
49.18
50.36
52.02
52.74
55.68
12.21
52.02
49.71
59
12.17
EV/EBITx
46.85
42.58
40.14
38.78
39.99
41.59
39.20
43.31
44.22
46.91
12.97
43.31
42.09
77
3.13
FCF yield (avg)%
27.01
24.82
24.76
22.11
21.28
20.89
23.03
22.67
22.33
23.94
6.11
22.67
22.85
73
7.43
FCF margin%
0.40
1.51
0.40
2.70
2.44
2.39
0.40
1.38
3.69
5.18
18.71
2.39
1.95
27
1.515
FCF / Net incomex
2.006
2.254
2.164
2.498
2.495
2.872
2.868
2.960
3.359
3.667
0.790
2.960
2.683
92
21.21
ROIC%
19.95
17.62
15.15
12.40
15.15
16.97
18.08
20.34
20.14
23.12
28.05
20.14
17.85
58
7.12
Return on equity%
11.84
9.05
11.08
12.44
10.69
10.72
8.32
9.66
11.34
8.70
22.28
9.66
10.71
88
9.15
Return on assets%
24.05
23.12
22.63
21.70
21.34
21.81
21.85
20.99
18.44
15.64
13.93
20.99
21.76
55
2,172
EPS₩
1,886
2,183
2,492
2,906
3,270
3,417
3,968
3,799
3,951
3,799
2,288
3.04%
6.84%
—
2.40
EPS growth%
11.96
11.85
11.89
10.94
13.66
10.89
8.82
8.21
7.20
9.46
5.80
8.82
10.91
57
1,595
Bookvalue per sh₩
1,671
1,623
1,641
1,727
1,967
2,043
2,080
2,443
2,826
2,964
416.32
8.55%
7.44%
—
2,221
FCF per share₩
2,806
3,243
3,816
4,427
4,664
4,844
5,141
5,865
5,888
6,639
1,128
7.31%
9.21%
—
1,803
Dividend per sh₩
914.09
1,037
1,129
1,043
1,169
1,338
1,328
1,472
1,614
1,574
1,955
6.12%
5.48%
—
19.17
Div yield (avg)%
3.31
4.03
6.94
7.81
9.82
10.85
8.28
8.36
6.22
5.55
8.91
8.28
7.38
54
12.48
Payout ratio%
21.10
19.86
17.48
17.87
16.55
15.14
13.70
15.76
15.76
13.87
24.56
15.14
16.15
79
11.07
Shares (diluted)M
16.01
18.65
19.42
21.52
22.15
26.12
29.49
35.00
36.65
42.33
11.12
13.84%
10.42%
72
18.02
Buyback yield%
14.83
12.96
13.73
11.90
10.05
12.84
14.14
12.75
11.85
10.89
26.64
12.75
12.79
37
0.574
D/E ratiox
1.989
2.205
2.274
2.485
2.456
2.738
2.667
3.015
3.557
3.708
1.078
3.015
2.576
31
23.96
Enterprise value₩B
14.45
16.30
15.32
17.51
16.26
15.47
15.08
16.48
16.51
15.73
32.86
(0.66%)
1.91%
46
9.259
LT debt₩B
29.92
28.98
33.18
32.76
35.02
34.08
33.77
36.19
35.22
39.44
13.37
2.41%
3.95%
87
Revenue
₩46.11B
3.80%
1.00×
Cost of revenue
₩23.08B
3.66%
0.99×
Operating expenses
₩8.220B
3.84%
1.00×
Property and equipment
16.85%