10.44
Revenue₩B
76.79
77.73
78.05
80.50
81.53
80.61
79.54
79.14
79.47
79.91
11.67
(0.40%)
0.72%
20
18.04
Revenue growth%
10.27
7.54
10.36
13.08
14.14
11.29
14.24
17.05
17.14
15.26
28.93
15.26
13.61
36
12.46
Gross margin%
29.67
27.76
30.21
28.85
29.43
28.65
26.99
27.01
24.65
23.31
13.14
26.99
28.20
43
15.53
Operating margin%
14.52
15.85
18.09
19.61
17.60
20.07
20.01
17.02
16.07
15.00
6.60
17.02
17.31
38
29.16
Net margin%
10.35
9.01
9.54
9.66
9.92
12.20
15.14
12.94
14.73
17.63
29.00
14.73
11.28
36
28.29
P/E ratio (avg)x
15.39
16.03
17.44
16.32
16.66
15.01
13.36
13.77
14.79
14.72
16.86
14.72
15.20
7
23.71
EV/EBITx
20.02
19.16
21.31
24.79
27.68
27.76
31.33
30.22
32.80
36.03
9.661
31.33
27.72
81
22.21
FCF yield (avg)%
20.63
19.41
21.51
19.04
16.21
17.05
16.60
18.70
16.82
18.05
10.07
17.05
18.38
32
27.88
FCF margin%
16.72
16.57
16.78
14.87
14.96
14.02
11.76
9.27
11.25
12.29
20.67
11.76
14.44
48
1.001
FCF / Net incomex
0.851
0.742
0.694
0.593
0.523
0.467
0.474
0.440
0.415
0.412
0.837
0.440
0.499
91
9.16
ROIC%
11.69
10.77
13.13
11.90
13.06
12.95
15.81
14.52
14.83
17.69
6.62
14.83
13.09
22
4.02
Return on equity%
7.98
8.03
10.18
7.33
6.82
4.17
3.32
5.11
4.23
7.19
23.92
4.23
7.01
32
18.46
Return on assets%
23.36
25.48
24.95
26.55
27.92
29.53
27.27
27.35
25.79
27.83
7.74
27.35
26.91
23
801.35
EPS₩
1,667
1,656
1,630
1,847
1,811
2,139
2,499
2,908
3,325
3,934
841.39
16.78%
8.80%
—
22.67
EPS growth%
26.78
26.56
27.57
26.51
29.28
28.93
29.10
29.49
29.97
30.44
9.11
29.49
29.01
22
637.65
Bookvalue per sh₩
2,688
2,918
2,921
2,908
3,419
3,957
4,069
4,296
4,285
4,386
2,055
5.10%
6.30%
—
650.53
FCF per share₩
2,805
3,057
3,341
3,159
3,078
3,140
3,526
3,828
3,725
3,843
593.39
4.54%
4.00%
—
1,925
Dividend per sh₩
1,170
1,207
1,179
1,325
1,277
1,511
1,778
1,864
1,787
1,970
758.00
9.06%
5.08%
—
25.33
Div yield (avg)%
26.56
23.60
22.56
21.51
21.26
21.94
21.37
19.09
20.08
22.02
8.46
21.37
21.72
33
25.86
Payout ratio%
3.85
5.17
6.36
7.14
8.57
9.10
10.16
12.08
12.58
14.47
27.59
12.08
8.83
32
15.14
Shares (diluted)M
11.87
10.96
11.31
12.74
11.81
12.67
11.44
11.09
12.00
13.44
15.06
2.61%
0.12%
7
10.87
Buyback yield%
8.76
11.39
13.83
13.18
13.50
10.83
9.80
8.86
8.16
7.59
7.85
8.86
10.32
88
0.606
D/E ratiox
0.290
0.273
0.261
0.241
0.239
0.236
0.241
0.215
0.189
0.184
0.703
0.215
0.240
6
7.342
Enterprise value₩B
2.344
2.138
2.256
1.939
1.995
2.021
1.800
1.543
1.496
1.606
18.87
(4.25%)
(4.80%)
50
22.36
LT debt₩B
15.34
16.84
16.12
17.50
16.55
17.27
15.74
17.32
18.17
20.20
7.958
4.06%
3.67%
58
Revenue
₩79.91B
0.72%
1.00×
Cost of revenue
₩42.64B
0.62%
0.99×
Operating expenses
₩17.12B
1.22%
1.05×
Property and equipment
15.80%
Goodwill & intangibles
13.08%