17.10
Revenue₩B
13.72
14.30
15.43
16.78
17.75
19.30
20.51
21.41
22.69
24.00
18.51
6.22%
6.57%
42
23.23
Revenue growth%
23.50
23.75
24.18
23.73
24.77
24.63
27.32
26.15
23.49
21.08
29.34
24.63
23.97
55
15.81
Gross margin%
22.46
19.96
16.97
17.24
14.91
12.36
13.89
13.35
14.65
16.63
17.41
13.89
15.77
84
19.77
Operating margin%
15.79
14.81
13.59
12.00
11.24
9.88
6.89
4.67
7.32
8.72
27.89
7.32
10.56
92
2.20
Net margin%
12.76
14.83
17.13
15.38
14.27
11.87
12.85
12.24
12.58
9.66
9.46
12.24
12.81
15
7.984
P/E ratio (avg)x
31.12
35.56
36.06
34.41
39.28
42.76
45.88
43.82
41.43
40.82
11.33
42.76
40.05
79
14.16
EV/EBITx
52.34
53.55
55.55
60.10
69.03
67.80
72.77
82.53
92.81
101.6
23.39
82.53
68.42
86
20.19
FCF yield (avg)%
16.13
17.83
16.05
15.23
13.54
16.10
16.83
18.37
18.76
18.19
3.38
18.19
16.48
67
17.29
FCF margin%
5.00
4.10
2.90
4.93
3.34
4.35
1.73
2.23
5.05
6.65
13.52
4.35
4.22
55
0.280
FCF / Net incomex
1.195
1.268
1.075
0.967
0.908
0.777
0.692
0.670
0.585
0.552
0.169
0.670
0.842
26
20.13
ROIC%
28.37
30.58
33.29
35.39
34.29
36.79
34.07
33.68
32.24
31.77
24.19
33.68
33.48
92
2.44
Return on equity%
29.81
31.27
34.24
36.69
39.37
42.02
40.25
38.06
35.73
38.01
27.66
38.06
37.35
31
11.69
Return on assets%
27.97
26.95
28.62
25.74
23.11
23.92
24.76
24.22
25.82
27.05
14.64
24.76
25.78
33
89.49
EPS₩
57.46
53.29
51.36
47.56
46.15
42.84
48.04
51.32
54.73
49.70
97.43
1.49%
(0.51%)
—
3.52
EPS growth%
4.62
6.05
5.45
3.99
4.15
1.29
3.48
2.44
0.40
0.40
5.16
1.29
3.73
47
129.11
Bookvalue per sh₩
132.05
144.54
147.46
142.88
146.94
154.71
150.22
145.33
141.15
144.44
102.58
(0.34%)
1.67%
—
40.51
FCF per share₩
49.58
55.24
60.79
64.14
64.50
69.54
75.93
84.33
78.44
79.36
43.37
4.23%
6.03%
—
131.38
Dividend per sh₩
70.96
66.65
60.46
52.06
53.39
50.39
51.08
50.40
45.02
39.82
64.72
(5.70%)
(6.53%)
—
8.63
Div yield (avg)%
21.64
19.44
22.22
24.68
25.74
25.96
28.85
30.04
30.75
30.07
14.88
30.04
25.85
22
28.89
Payout ratio%
16.52
15.81
14.65
11.95
11.81
10.69
12.36
10.87
13.37
15.73
7.53
12.36
12.86
41
73.80
Shares (diluted)M
57.97
61.61
66.19
62.93
67.64
71.38
77.85
84.75
91.78
102.3
74.70
8.63%
5.47%
48
6.07
Buyback yield%
12.83
11.93
11.53
13.80
12.26
9.39
7.63
6.87
4.59
7.20
23.95
7.20
10.46
88
0.234
D/E ratiox
1.209
1.241
1.304
1.223
1.182
1.323
1.254
1.198
1.286
1.205
0.161
1.254
1.232
90
13.42
Enterprise value₩B
11.63
11.74
10.83
9.680
10.50
10.04
8.948
7.837
7.231
7.631
2.654
(6.19%)
(3.63%)
64
21.64
LT debt₩B
13.24
14.80
16.56
17.97
18.96
19.28
18.57
18.62
18.24
18.34
8.200
(0.66%)
4.13%
72
Revenue
₩24.00B
6.57%
1.00×
Cost of revenue
₩12.48B
6.51%
0.99×
Operating expenses
₩5.026B
5.89%
0.94×
Property and equipment
17.69%