82.05
Revenue₩B
536.5
528.8
540.0
528.8
534.0
526.1
530.6
522.2
518.6
523.7
84.52
(0.39%)
(0.40%)
51
23.57
Revenue growth%
28.16
26.27
27.75
26.99
25.34
27.47
24.97
25.24
25.06
24.30
21.65
25.06
25.80
11
17.10
Gross margin%
22.75
23.15
21.43
22.90
22.03
21.81
21.64
20.89
20.22
18.17
25.37
20.89
21.73
93
3.35
Operating margin%
10.61
9.56
11.45
11.83
10.27
9.20
8.57
9.66
7.33
8.86
27.01
8.86
9.61
92
19.00
Net margin%
16.20
13.32
11.65
14.21
15.08
16.30
17.32
19.81
18.35
15.93
25.64
17.32
16.07
58
21.45
P/E ratio (avg)x
31.05
32.37
34.00
31.59
36.40
35.98
35.34
40.13
40.04
40.01
32.23
40.01
35.66
22
21.48
EV/EBITx
49.92
53.80
58.87
56.96
55.31
55.92
56.77
61.41
62.37
57.41
35.53
57.41
56.87
37
20.36
FCF yield (avg)%
23.91
26.53
28.05
27.38
25.89
24.76
22.96
21.24
22.18
19.69
20.80
22.18
24.34
42
19.82
FCF margin%
27.74
29.51
32.35
29.52
32.33
32.56
30.49
32.16
31.82
29.92
18.19
31.82
31.15
34
1.697
FCF / Net incomex
1.423
1.677
1.778
1.952
1.983
2.270
2.288
2.410
2.633
2.606
1.090
2.410
2.127
55
18.45
ROIC%
5.32
7.26
7.64
10.49
10.54
13.26
12.89
14.75
12.46
10.36
14.11
12.89
10.52
31
29.56
Return on equity%
11.92
11.50
12.98
10.87
8.41
6.77
8.02
6.90
9.53
7.59
9.49
7.59
8.97
86
8.78
Return on assets%
20.28
20.67
21.79
23.20
22.26
22.99
20.45
21.16
21.44
19.58
28.17
21.16
21.30
36
3,146
EPS₩
8,915
9,733
8,995
9,442
9,053
7,999
7,385
6,366
5,595
5,572
3,248
(9.25%)
(5.66%)
—
29.13
EPS growth%
23.93
24.67
24.80
22.84
24.18
21.76
19.47
21.51
24.06
25.14
23.62
21.76
24.00
44
10,620
Bookvalue per sh₩
3,814
4,094
3,967
4,070
4,354
4,767
4,539
4,832
4,925
5,574
10,998
5.07%
5.26%
—
7,201
FCF per share₩
17,510
17,344
20,327
22,448
22,922
26,363
30,284
29,603
31,089
34,638
8,799
8.61%
8.01%
—
3,379
Dividend per sh₩
4,817
5,141
4,627
5,130
5,266
5,627
5,965
6,003
5,865
5,703
8,835
1.61%
2.26%
—
3.04
Div yield (avg)%
22.13
20.18
19.20
16.55
15.64
14.28
13.16
15.25
15.41
14.56
18.73
14.56
15.53
19
25.14
Payout ratio%
13.07
12.82
11.20
11.94
9.30
9.59
8.89
9.76
12.60
15.38
21.09
9.76
11.57
24
28.30
Shares (diluted)M
37.11
42.03
39.84
36.95
39.13
38.81
36.89
41.69
42.28
43.59
28.39
2.18%
1.67%
12
19.11
Buyback yield%
11.76
12.85
12.94
11.51
10.08
7.85
7.95
8.06
6.84
8.67
10.33
7.95
9.38
31
1.699
D/E ratiox
0.868
0.787
0.800
0.874
0.945
0.992
0.956
0.851
0.843
0.752
1.485
0.851
0.859
8
467.2
Enterprise value₩B
43.85
41.16
37.35
37.22
39.90
41.41
43.28
38.69
34.65
35.40
468.0
(2.36%)
(1.27%)
7
557.5
LT debt₩B
497.6
528.8
584.4
626.1
573.0
519.2
470.8
420.2
451.8
453.7
156.1
(4.56%)
(1.43%)
20
Revenue
₩523.7B
(0.40%)
1.00×
Cost of revenue
₩314.5B
0.01%
1.04×
Operating expenses
₩83.01B
(0.89%)
0.95×
Property and equipment
20.43%