52.60
Revenue₩B
46.71
48.65
51.85
54.92
57.32
59.86
62.39
64.07
65.86
68.61
54.80
3.66%
4.54%
74
9.65
Revenue growth%
5.16
7.50
4.88
6.31
6.08
5.67
7.96
10.91
8.25
5.91
15.04
7.96
6.19
32
22.75
Gross margin%
5.30
6.46
4.24
6.91
6.92
9.36
8.47
8.46
9.11
11.47
29.52
9.11
7.69
42
2.06
Operating margin%
4.70
7.21
6.75
9.37
10.70
10.44
10.87
8.60
5.81
3.14
4.83
8.60
7.90
20
13.27
Net margin%
2.05
0.40
0.40
0.40
0.40
1.44
0.40
0.40
2.03
0.40
17.28
0.40
0.40
58
28.23
P/E ratio (avg)x
31.13
34.09
38.81
37.68
39.23
39.76
43.24
44.64
48.18
53.11
35.81
44.64
39.49
82
18.09
EV/EBITx
58.99
64.31
70.24
82.85
91.45
101.5
100.3
105.5
113.6
115.0
30.62
105.5
95.86
31
7.31
FCF yield (avg)%
28.04
30.41
30.76
31.13
28.16
26.62
24.34
23.91
22.09
23.59
18.80
23.91
27.33
56
9.03
FCF margin%
8.43
10.17
9.42
9.93
7.34
6.11
4.75
5.66
5.47
6.54
18.34
5.66
6.94
6
0.677
FCF / Net incomex
0.306
0.316
0.345
0.362
0.405
0.434
0.415
0.418
0.402
0.407
1.196
0.415
0.403
37
26.27
ROIC%
12.65
9.72
9.44
7.34
7.98
10.91
10.74
9.76
6.88
4.78
23.23
9.76
9.58
64
18.68
Return on equity%
11.96
12.29
12.86
9.94
8.88
6.55
5.86
5.31
5.28
7.21
3.30
5.86
8.05
74
14.63
Return on assets%
22.44
25.23
23.71
22.50
24.18
21.62
22.88
20.56
19.24
20.60
25.11
20.60
22.47
6
965.31
EPS₩
534.92
505.28
494.22
471.04
446.60
491.89
529.10
484.97
469.20
433.56
1,017
(0.59%)
(2.21%)
—
16.52
EPS growth%
14.15
15.57
18.43
17.95
18.34
15.43
18.01
20.57
20.86
22.62
14.27
20.57
18.17
73
619.20
Bookvalue per sh₩
933.04
800.18
707.89
682.23
676.70
637.72
659.68
668.34
566.93
592.99
820.14
(2.61%)
(3.73%)
—
929.34
FCF per share₩
1,887
2,136
2,528
2,741
3,131
3,253
3,378
3,623
3,581
3,916
733.49
4.57%
7.67%
—
421.42
Dividend per sh₩
1,644
1,884
1,855
1,756
1,766
1,967
1,959
1,909
1,829
2,115
1,188
3.67%
4.01%
—
24.14
Div yield (avg)%
21.01
21.63
21.87
20.77
19.84
20.55
18.73
15.99
13.87
10.94
8.50
15.99
20.20
52
15.91
Payout ratio%
11.27
11.14
8.66
9.83
12.82
12.12
13.92
14.68
14.76
17.76
16.38
14.68
12.47
32
32.17
Shares (diluted)M
60.34
62.48
61.78
73.92
88.99
93.98
95.37
96.91
105.8
113.9
32.93
5.05%
8.65%
68
19.84
Buyback yield%
5.36
2.53
3.83
4.88
4.33
3.37
5.40
4.03
5.33
7.56
12.30
5.33
4.60
26
0.403
D/E ratiox
2.371
2.403
2.620
3.107
3.479
3.857
4.397
5.151
5.619
5.815
0.941
5.151
3.668
9
40.29
Enterprise value₩B
56.63
59.82
61.06
56.86
48.45
44.87
42.60
44.13
42.99
42.93
3.139
(2.39%)
(2.96%)
8
25.80
LT debt₩B
7.420
7.867
8.032
8.271
8.886
7.953
7.767
6.815
6.152
6.521
24.03
(6.00%)
(1.87%)
86
Revenue
₩68.61B
4.54%
1.00×
Cost of revenue
₩36.46B
4.79%
1.02×
Operating expenses
₩9.596B
4.53%
1.00×
Cash and investments
18.22%
Property and equipment
15.98%