44.55
Revenue₩B
34.00
36.47
39.98
43.72
47.55
52.78
58.08
62.38
67.17
71.57
49.26
8.52%
8.88%
13
2.43
Revenue growth%
20.47
18.96
18.31
18.43
16.58
19.08
20.73
22.97
21.66
20.02
4.91
20.73
19.55
36
25.36
Gross margin%
12.85
13.94
12.34
11.62
12.67
13.97
15.24
15.87
15.39
12.58
3.22
15.24
13.39
10
6.55
Operating margin%
4.65
6.60
4.61
2.39
3.12
5.21
3.44
2.57
1.42
3.73
10.69
3.44
3.59
49
27.77
Net margin%
5.45
5.89
4.94
4.20
1.44
0.40
0.40
0.40
0.40
1.96
29.54
0.40
1.70
30
34.23
P/E ratio (avg)x
33.68
34.06
31.17
32.68
31.33
29.75
26.33
29.20
29.90
30.37
11.89
29.75
30.77
10
25.05
EV/EBITx
30.78
35.93
42.11
49.69
57.47
57.16
58.11
64.58
64.20
65.44
19.66
64.20
57.32
19
7.59
FCF yield (avg)%
21.20
21.58
20.43
21.52
23.49
24.27
27.23
27.57
29.05
31.90
3.16
27.57
23.88
16
28.28
FCF margin%
19.74
22.72
24.65
25.19
27.19
29.11
26.18
25.39
25.80
26.36
4.98
26.18
25.60
57
0.558
FCF / Net incomex
0.614
0.672
0.760
0.739
0.782
0.838
0.846
0.974
1.039
1.051
0.101
0.974
0.810
19
7.50
ROIC%
31.19
28.77
26.74
26.43
26.26
27.19
24.22
21.95
21.88
21.40
21.45
21.95
26.34
89
8.62
Return on equity%
9.57
9.47
9.92
10.05
12.96
13.52
15.69
14.51
14.84
11.90
19.62
14.51
12.43
36
28.04
Return on assets%
19.90
19.70
22.41
25.29
27.10
26.63
29.54
29.35
27.04
25.11
21.09
27.04
25.96
89
2,525
EPS₩
3,403
3,176
3,038
2,778
2,917
2,872
2,802
3,175
3,219
3,584
2,678
4.20%
(0.11%)
—
8.63
EPS growth%
10.56
8.64
9.82
7.69
7.84
7.54
8.78
8.62
7.00
5.34
3.57
7.54
8.23
37
1,051
Bookvalue per sh₩
2,664
3,040
3,393
3,162
2,862
2,947
2,731
2,770
3,089
3,442
2,203
3.76%
3.09%
—
3,980
FCF per share₩
5,308
5,395
6,077
6,793
7,296
6,534
6,081
6,422
5,890
6,350
4,805
(2.74%)
1.54%
—
3,844
Dividend per sh₩
3,984
4,230
4,456
4,453
4,519
4,313
3,830
3,903
3,895
3,829
1,721
(3.26%)
(1.34%)
—
28.45
Div yield (avg)%
18.72
16.08
14.58
17.41
17.51
16.77
17.11
14.81
12.02
14.40
14.88
14.81
16.43
12
16.83
Payout ratio%
10.15
8.16
8.88
6.35
3.75
3.31
4.38
3.13
2.66
0.40
20.40
3.13
4.07
56
9.825
Shares (diluted)M
11.03
10.99
10.73
11.88
12.69
12.13
11.62
11.55
10.71
12.03
9.373
(1.06%)
0.10%
34
8.34
Buyback yield%
18.79
19.79
17.77
18.68
16.68
15.69
17.64
19.74
19.68
17.27
18.22
17.64
18.23
11
1.633
D/E ratiox
1.670
1.677
1.748
1.932
1.938
2.015
2.165
1.937
1.853
1.974
0.125
1.974
1.934
72
38.04
Enterprise value₩B
28.77
25.98
23.89
20.97
21.35
18.76
17.70
19.23
17.56
17.51
6.626
(3.90%)
(6.13%)
91
7.082
LT debt₩B
19.48
20.00
21.31
19.73
19.91
20.02
21.51
23.86
22.85
22.36
55.47
2.34%
1.47%
48
Revenue
₩71.57B
8.88%
1.00×
Cost of revenue
₩42.76B
8.73%
0.99×
Operating expenses
₩17.35B
9.30%
1.04×
Cash and investments
18.42%