40.91
Revenue₩B
53.27
53.87
53.42
53.00
54.77
55.87
56.26
58.13
58.12
57.61
42.13
1.02%
0.96%
44
3.89
Revenue growth%
24.19
26.52
23.90
26.56
25.08
27.63
30.32
28.54
30.32
28.01
5.02
28.54
27.10
31
25.62
Gross margin%
3.39
5.45
8.34
9.58
10.32
10.54
8.39
6.11
7.94
6.55
7.80
7.94
8.14
23
21.32
Operating margin%
24.89
25.42
23.03
22.52
22.89
22.02
21.38
24.02
21.44
18.61
28.17
21.44
22.70
53
22.29
Net margin%
15.54
13.94
11.02
12.99
10.16
12.77
15.06
14.96
17.41
18.33
9.33
15.06
14.45
11
26.15
P/E ratio (avg)x
15.41
14.05
14.98
12.81
13.33
13.48
12.90
13.47
12.95
13.74
16.58
13.47
13.48
66
14.84
EV/EBITx
18.21
18.63
18.76
18.65
18.45
21.15
21.35
21.73
24.03
25.47
10.77
21.73
19.95
90
6.72
FCF yield (avg)%
6.44
6.59
5.94
7.17
8.73
11.36
9.91
10.85
13.46
13.61
29.69
11.36
9.32
22
2.13
FCF margin%
23.45
22.00
24.95
25.38
25.91
26.77
27.57
29.59
30.28
32.97
3.80
29.59
26.34
19
0.389
FCF / Net incomex
1.969
2.011
2.123
1.948
1.825
2.048
2.186
2.098
2.252
2.272
0.407
2.186
2.073
27
26.37
ROIC%
2.07
0.49
0.40
1.00
2.80
3.92
3.83
2.19
1.05
2.73
14.77
2.73
2.13
84
5.81
Return on equity%
21.56
19.53
17.96
19.20
20.30
19.37
20.25
17.47
15.42
17.78
15.50
17.78
19.29
43
16.00
Return on assets%
20.71
19.14
18.02
16.83
13.96
14.49
12.60
10.94
13.82
11.30
19.46
12.60
14.23
23
2,234
EPS₩
2,820
3,230
3,789
4,381
4,958
5,515
6,275
6,337
6,299
6,890
2,408
6.80%
10.21%
—
17.96
EPS growth%
26.14
25.79
23.68
24.14
25.13
26.41
24.03
22.77
22.03
22.98
10.16
22.98
24.09
93
2,844
Bookvalue per sh₩
3,626
3,526
3,851
3,387
2,991
3,273
2,993
2,972
3,143
3,061
4,580
0.47%
(2.95%)
—
4,780
FCF per share₩
6,030
7,106
8,560
9,573
11,373
11,516
12,674
14,782
15,337
17,588
2,681
9.11%
12.95%
—
2,182
Dividend per sh₩
2,716
2,559
2,793
3,138
3,417
3,478
3,652
3,647
3,420
3,633
2,033
1.23%
2.15%
—
16.88
Div yield (avg)%
22.17
21.42
20.17
17.46
18.73
20.17
21.64
24.35
24.56
26.60
2.49
24.35
21.53
20
4.54
Payout ratio%
8.68
10.69
12.02
14.98
17.97
17.89
19.40
16.92
15.77
17.93
28.25
17.89
16.35
70
10.00
Shares (diluted)M
7.386
7.065
6.543
6.857
6.736
7.108
7.603
7.351
6.675
6.802
10.23
0.20%
(2.32%)
91
9.24
Buyback yield%
9.82
11.51
10.34
9.28
7.05
4.77
4.87
6.63
6.11
8.41
6.55
6.11
7.73
33
1.189
D/E ratiox
3.096
3.174
3.376
3.313
3.701
4.094
4.636
5.347
5.556
6.519
0.235
5.347
3.898
28
47.06
Enterprise value₩B
10.36
9.548
10.37
10.76
10.43
9.552
9.801
10.06
10.80
10.18
11.83
(0.49%)
0.20%
86
33.21
LT debt₩B
72.43
73.45
73.03
81.52
81.59
97.11
100.8
107.3
111.0
115.0
43.69
7.10%
5.32%
70
Revenue
₩57.61B
0.96%
1.00×
Cost of revenue
₩31.73B
0.88%
0.99×
Operating expenses
₩12.17B
0.86%
0.99×
Property and equipment
15.67%