43.36
Revenue₩B
64.93
66.57
69.80
73.02
76.79
78.38
79.41
82.54
83.71
84.53
46.87
1.94%
3.05%
41
8.35
Revenue growth%
8.90
11.26
10.36
10.24
9.91
12.51
14.96
16.69
14.92
17.16
12.12
14.96
11.89
42
18.92
Gross margin%
25.22
25.20
28.17
26.70
27.76
29.91
31.92
31.59
33.33
32.48
20.75
31.92
29.04
60
29.64
Operating margin%
23.29
22.15
21.37
21.62
20.46
22.68
25.14
26.45
26.03
28.22
18.40
26.03
22.98
32
22.31
Net margin%
22.61
24.80
26.90
25.86
28.15
26.76
29.05
26.87
28.62
26.95
10.93
26.95
26.88
48
16.06
P/E ratio (avg)x
22.96
23.92
22.34
25.53
25.65
26.39
30.11
32.63
36.04
38.72
23.93
32.63
26.02
12
10.77
EV/EBITx
14.35
15.13
15.29
16.48
18.55
18.61
21.54
20.19
20.33
19.26
15.86
20.19
18.58
76
20.06
FCF yield (avg)%
32.48
33.89
33.83
34.00
31.69
31.91
30.20
31.04
30.47
33.24
27.97
31.04
32.19
82
2.15
FCF margin%
24.57
25.67
28.01
29.15
27.22
26.17
24.52
25.15
25.15
25.76
22.29
25.15
25.71
66
0.997
FCF / Net incomex
0.724
0.731
0.728
0.760
0.709
0.693
0.608
0.658
0.581
0.620
1.610
0.620
0.701
83
26.23
ROIC%
29.85
29.20
30.32
28.76
26.02
27.05
27.46
29.49
29.12
31.58
29.69
29.12
29.16
57
17.40
Return on equity%
7.70
6.52
4.83
7.32
9.27
9.00
7.99
5.30
2.83
1.62
10.57
5.30
6.92
37
22.51
Return on assets%
21.55
24.01
25.66
26.60
28.85
26.71
25.49
22.94
25.25
23.28
20.30
25.25
25.37
9
3,286
EPS₩
1,596
1,665
1,497
1,341
1,379
1,425
1,368
1,423
1,442
1,332
3,538
(0.69%)
(2.64%)
—
3.07
EPS growth%
24.12
25.70
26.69
24.16
21.86
20.45
18.97
18.95
21.56
24.30
4.69
20.45
22.99
5
2,574
Bookvalue per sh₩
2,600
3,003
3,501
3,824
3,590
3,617
3,574
3,840
4,097
4,770
3,679
5.85%
7.54%
—
1,452
FCF per share₩
4,986
5,598
6,374
7,085
6,803
7,553
7,523
7,561
7,455
8,121
1,345
3.60%
6.23%
—
2,713
Dividend per sh₩
1,956
2,018
1,956
2,093
1,990
1,971
1,946
1,733
1,562
1,696
975.56
(3.15%)
(1.78%)
—
6.96
Div yield (avg)%
19.90
22.20
19.87
20.52
22.55
23.59
22.37
22.35
19.41
20.65
25.54
22.35
21.42
11
2.33
Payout ratio%
4.34
6.66
9.28
8.82
7.48
9.62
8.61
6.88
4.94
3.84
13.94
6.88
7.18
39
6.005
Shares (diluted)M
6.175
5.823
6.389
5.683
5.069
5.037
4.606
4.294
4.393
4.598
6.073
(1.93%)
(2.42%)
50
3.99
Buyback yield%
30.44
28.41
29.03
31.45
31.40
30.19
27.71
27.42
28.86
26.35
3.57
27.71
28.95
91
1.108
D/E ratiox
0.478
0.455
0.403
0.447
0.460
0.468
0.459
0.504
0.446
0.427
0.299
0.459
0.457
44
66.96
Enterprise value₩B
58.23
51.23
47.33
41.57
44.44
38.95
39.77
38.80
36.11
39.64
34.60
(2.26%)
(3.33%)
84
35.19
LT debt₩B
7.547
7.482
6.920
6.774
7.601
6.931
6.268
5.925
6.698
6.817
37.40
(2.15%)
(0.21%)
18
Revenue
₩84.53B
3.05%
1.00×
Cost of revenue
₩48.73B
3.24%
1.02×
Operating expenses
₩15.38B
2.63%
0.96×
Property and equipment
15.27%