28.48
Revenue₩B
37.79
41.28
44.04
47.55
50.87
55.25
58.99
63.49
69.49
73.65
30.24
7.68%
7.91%
84
9.94
Revenue growth%
5.49
5.00
7.59
8.87
11.10
11.08
10.34
9.04
7.56
5.90
21.51
9.04
8.23
53
10.92
Gross margin%
7.47
5.91
4.54
3.71
4.93
1.97
1.74
1.44
0.96
0.40
6.76
1.44
2.84
66
2.63
Operating margin%
12.45
15.31
13.12
12.83
14.69
12.76
10.07
7.40
5.24
4.00
5.83
7.40
12.60
66
27.58
Net margin%
17.14
16.47
13.58
14.54
14.00
15.51
16.70
16.10
16.94
18.78
26.46
16.70
16.28
42
26.08
P/E ratio (avg)x
20.49
22.43
22.70
24.58
28.66
30.81
31.79
33.44
39.18
40.04
14.78
33.44
29.74
57
26.75
EV/EBITx
21.09
22.93
27.52
31.32
32.35
37.69
39.89
47.08
50.71
53.93
16.33
47.08
35.02
20
24.41
FCF yield (avg)%
5.86
2.89
2.27
1.63
1.06
0.61
2.41
4.50
6.11
4.24
12.19
4.24
2.65
40
9.71
FCF margin%
21.08
19.29
20.74
19.13
16.90
18.67
21.39
24.24
22.02
22.10
20.47
22.02
20.91
74
0.867
FCF / Net incomex
1.887
1.867
2.113
2.427
2.819
2.766
2.940
3.080
2.966
3.018
1.567
2.966
2.793
92
16.53
ROIC%
17.13
15.58
17.61
18.40
20.17
21.86
21.74
23.74
24.41
26.11
28.59
23.74
20.96
9
4.71
Return on equity%
15.63
14.50
12.78
12.76
11.48
13.74
13.61
12.93
10.24
12.56
8.68
12.93
12.85
90
15.75
Return on assets%
17.49
17.96
19.94
20.14
19.90
18.53
21.47
19.76
17.60
19.94
27.13
19.76
19.83
45
3,328
EPS₩
3,027
3,039
2,986
2,773
3,056
3,199
3,017
2,965
3,325
3,491
3,653
2.70%
1.50%
—
2.19
EPS growth%
15.71
13.19
11.96
10.43
11.35
12.29
14.06
12.60
14.47
14.47
27.29
14.06
12.89
74
1,274
Bookvalue per sh₩
3,625
3,710
3,599
3,984
3,671
3,207
3,311
2,957
2,664
2,556
1,168
(6.99%)
(3.51%)
—
2,311
FCF per share₩
3,343
2,877
2,652
2,424
2,096
1,989
1,901
1,619
1,366
1,161
2,936
(11.14%)
(10.80%)
—
688.18
Dividend per sh₩
2,094
2,128
2,156
1,953
2,016
1,706
1,741
1,705
1,650
1,655
1,618
(3.87%)
(3.34%)
—
21.47
Div yield (avg)%
24.73
22.09
20.48
22.59
24.68
23.29
20.95
21.78
19.37
17.02
24.32
20.95
21.93
35
18.77
Payout ratio%
21.04
23.88
24.35
23.97
21.94
22.30
24.66
25.08
22.43
23.78
24.05
23.78
23.83
33
9.869
Shares (diluted)M
11.78
11.81
11.75
12.61
12.28
13.51
12.67
11.76
13.21
12.43
10.17
0.25%
0.78%
21
24.91
Buyback yield%
24.28
25.81
22.82
20.79
21.54
23.33
24.60
24.93
25.13
22.81
17.70
24.60
23.80
9
0.384
D/E ratiox
0.767
0.857
0.800
0.804
0.785
0.813
0.897
0.929
1.015
1.002
0.568
0.929
0.835
39
67.84
Enterprise value₩B
36.12
38.59
44.37
53.03
59.43
67.34
75.07
90.01
100.1
120.0
30.58
15.08%
12.98%
54
30.31
LT debt₩B
14.33
16.44
18.01
20.76
20.14
21.50
24.62
28.43
28.72
30.68
64.73
8.78%
8.80%
92
Revenue
₩73.65B
7.91%
1.00×
Cost of revenue
₩48.30B
8.05%
1.01×
Operating expenses
₩7.016B
6.30%
0.86×
Cash and investments
16.61%