46.55
Revenue₩B
50.40
52.93
54.60
57.09
60.49
63.62
65.85
69.13
73.39
76.83
49.99
4.90%
4.91%
44
29.33
Revenue growth%
0.40
0.40
0.40
0.40
3.00
4.53
2.54
3.36
0.78
0.99
26.29
2.54
0.88
31
29.14
Gross margin%
25.05
27.94
30.94
30.52
28.69
29.06
30.79
28.78
27.40
27.69
4.82
28.78
28.74
20
13.27
Operating margin%
32.01
32.09
34.70
35.51
37.47
39.91
41.88
43.54
42.16
42.77
19.94
42.16
38.69
77
15.97
Net margin%
0.40
0.40
1.74
0.40
0.40
0.40
0.40
2.73
3.36
0.89
29.03
0.89
0.40
26
6.287
P/E ratio (avg)x
15.75
15.91
17.06
19.01
19.19
19.01
17.73
16.89
15.00
16.22
31.98
16.89
16.98
10
26.15
EV/EBITx
30.05
32.26
30.03
31.66
27.72
27.82
29.77
26.10
22.72
23.01
15.60
26.10
28.80
46
7.58
FCF yield (avg)%
25.28
23.42
23.27
22.78
21.71
18.92
18.97
16.67
15.57
16.98
13.37
16.98
20.34
27
9.46
FCF margin%
6.25
8.19
7.73
8.70
8.56
11.31
10.24
10.39
8.14
7.69
26.29
10.24
8.37
59
1.645
FCF / Net incomex
0.213
0.240
0.220
0.234
0.215
0.213
0.237
0.264
0.279
0.275
0.506
0.264
0.235
35
8.47
ROIC%
3.00
5.62
7.02
6.99
6.54
8.48
7.82
7.65
8.59
10.82
8.21
8.48
7.33
32
21.43
Return on equity%
20.17
20.40
21.57
20.43
20.08
18.53
20.37
17.88
16.52
16.34
19.63
17.88
20.13
56
21.67
Return on assets%
19.66
21.46
23.33
25.40
26.85
28.47
29.57
26.71
29.17
28.96
23.43
28.96
26.78
54
155.31
EPS₩
49.82
52.24
59.77
68.67
75.14
73.10
79.05
81.31
79.17
85.72
163.30
2.67%
5.84%
—
27.57
EPS growth%
28.16
25.99
23.73
25.81
23.57
23.04
25.33
22.65
22.24
23.85
22.49
23.04
23.79
14
76.04
Bookvalue per sh₩
434.20
502.51
476.25
492.56
564.51
585.19
648.56
707.26
706.88
717.91
320.41
4.93%
5.98%
—
70.92
FCF per share₩
275.02
260.54
240.38
250.39
233.17
221.05
210.70
195.64
177.71
154.44
262.67
(7.91%)
(5.91%)
—
75.61
Dividend per sh₩
64.57
59.04
57.00
62.39
68.35
70.30
66.68
65.92
70.93
70.20
165.44
0.54%
1.94%
—
26.95
Div yield (avg)%
15.64
16.14
14.59
13.05
13.56
14.22
11.75
10.49
8.88
9.11
13.95
10.49
13.31
57
14.13
Payout ratio%
19.05
20.36
20.42
18.52
15.87
18.55
16.91
18.53
21.14
20.85
3.40
18.55
18.80
25
51.69
Shares (diluted)M
70.11
68.19
78.43
79.45
90.42
91.52
92.71
94.10
100.8
107.0
50.99
3.42%
3.66%
10
9.35
Buyback yield%
9.18
11.82
12.64
10.11
10.42
13.39
12.38
14.27
12.72
13.84
18.25
13.39
12.51
77
1.008
D/E ratiox
0.313
0.328
0.298
0.278
0.256
0.245
0.243
0.257
0.228
0.230
0.295
0.243
0.257
47
8.652
Enterprise value₩B
62.28
62.13
65.27
71.00
66.27
74.21
78.52
88.76
90.21
93.40
10.09
7.10%
4.51%
15
17.82
LT debt₩B
4.059
3.936
4.247
4.801
4.819
4.723
4.864
4.617
5.148
5.846
29.11
3.94%
5.00%
79
Revenue
₩76.83B
4.91%
1.00×
Cost of revenue
₩53.78B
4.91%
1.00×
Operating expenses
₩13.64B
4.58%
0.97×
Goodwill & intangibles
19.18%
Property and equipment
17.76%
Cash and investments
16.62%