21.34
Revenue₩B
26.23
26.56
26.86
27.64
28.15
29.14
30.28
30.27
30.72
31.00
23.46
1.95%
2.11%
10
23.80
Revenue growth%
12.53
14.74
16.46
17.07
19.73
20.40
23.07
25.22
22.54
20.84
17.19
22.54
20.07
50
16.00
Gross margin%
9.86
9.59
6.94
5.77
4.27
4.57
4.32
5.21
2.71
2.57
8.83
4.32
4.89
81
11.62
Operating margin%
28.05
25.19
25.97
26.76
28.44
31.34
31.37
30.03
28.44
26.36
6.06
30.03
28.25
7
14.89
Net margin%
16.92
18.18
18.25
17.81
16.06
15.66
17.30
16.89
14.08
11.82
11.62
15.66
16.91
51
32.57
P/E ratio (avg)x
29.41
33.94
38.39
41.11
43.72
44.22
43.70
42.35
47.26
45.30
36.76
44.22
43.02
22
17.04
EV/EBITx
15.34
17.55
20.11
18.72
19.60
19.94
20.19
19.13
20.87
19.89
25.65
19.94
19.74
89
4.57
FCF yield (avg)%
30.48
32.84
32.30
33.11
30.60
31.10
31.85
31.79
31.24
32.38
23.63
31.79
31.82
64
5.60
FCF margin%
0.40
1.08
0.83
3.46
4.42
4.78
5.87
7.72
10.63
13.30
15.24
7.72
4.60
50
1.696
FCF / Net incomex
1.600
1.566
1.813
1.791
1.880
2.074
2.359
2.416
2.737
3.113
1.644
2.416
1.977
8
29.35
ROIC%
7.73
7.53
8.05
9.93
9.76
8.73
7.18
9.96
10.98
13.58
26.46
9.96
9.24
50
4.53
Return on equity%
12.74
13.66
15.18
13.24
12.47
15.40
17.39
19.97
21.24
19.37
20.29
19.37
15.29
65
15.09
Return on assets%
27.40
25.73
23.66
26.38
24.24
25.40
27.18
29.98
27.24
28.42
9.76
27.24
26.78
13
3,344
EPS₩
2,816
2,531
2,298
2,015
1,891
1,842
1,659
1,465
1,365
1,387
3,435
(6.02%)
(7.10%)
—
16.56
EPS growth%
15.43
14.30
11.51
8.68
10.16
10.91
13.14
13.68
15.20
15.25
13.80
13.68
13.41
81
1,972
Bookvalue per sh₩
2,928
2,669
2,339
2,442
2,289
2,372
2,366
2,455
2,263
2,277
1,463
(0.10%)
(2.88%)
—
4,008
FCF per share₩
3,319
3,614
4,369
5,193
5,089
6,086
7,037
6,883
7,233
7,535
2,070
8.16%
9.25%
—
2,793
Dividend per sh₩
1,835
1,811
1,689
1,522
1,496
1,349
1,310
1,188
1,132
1,112
1,712
(5.76%)
(5.15%)
—
28.42
Div yield (avg)%
20.17
23.03
21.71
22.58
22.21
19.60
17.30
17.83
19.42
18.47
2.16
18.47
19.89
41
8.62
Payout ratio%
13.33
16.11
15.63
13.11
14.09
15.36
15.79
14.65
16.84
17.82
2.98
15.79
15.50
47
7.335
Shares (diluted)M
8.890
8.345
8.519
8.324
9.219
8.919
9.045
9.163
10.45
11.61
7.156
4.71%
2.85%
82
10.17
Buyback yield%
12.64
9.90
7.75
7.25
7.64
8.78
11.00
13.99
11.19
10.62
13.42
11.00
10.26
53
1.485
D/E ratiox
0.446
0.435
0.423
0.458
0.429
0.469
0.458
0.506
0.496
0.464
0.208
0.469
0.458
68
6.398
Enterprise value₩B
13.35
12.51
13.12
12.34
14.46
14.21
15.05
16.11
17.13
18.15
29.58
4.65%
4.29%
48
7.520
LT debt₩B
25.32
27.19
25.40
27.76
31.66
34.22
37.85
39.91
41.43
45.10
6.428
7.33%
5.06%
26
Revenue
₩31.00B
2.11%
1.00×
Cost of revenue
₩19.66B
2.44%
1.03×
Operating expenses
₩6.235B
1.85%
0.98×
Property and equipment
20.60%
Cash and investments
12.59%