17.49
Revenue₩B
23.89
24.33
25.10
26.09
27.38
28.70
28.88
30.01
31.48
31.90
18.08
3.10%
3.36%
68
12.49
Revenue growth%
31.60
28.90
29.56
30.78
30.47
31.71
30.80
31.44
29.04
27.96
4.91
30.80
30.63
51
28.50
Gross margin%
8.12
10.83
9.14
7.62
4.66
7.24
5.24
3.59
5.21
7.59
3.87
5.24
7.41
94
10.98
Operating margin%
13.95
14.19
15.65
18.45
17.96
15.92
15.61
16.11
13.11
10.85
15.05
15.61
15.63
58
14.57
Net margin%
12.00
13.70
12.82
12.51
13.52
10.96
12.32
14.50
11.56
10.26
11.99
11.56
12.41
15
16.99
P/E ratio (avg)x
6.363
5.846
6.013
5.688
5.311
5.509
4.673
5.031
5.315
5.094
11.25
5.094
5.412
74
24.55
EV/EBITx
29.02
33.99
35.40
40.43
46.98
47.92
45.84
44.35
44.98
44.79
35.11
44.98
44.57
21
5.43
FCF yield (avg)%
11.08
9.24
9.18
8.04
6.83
9.26
7.74
5.27
3.50
4.82
4.27
5.27
7.89
88
18.97
FCF margin%
3.69
6.10
4.69
5.61
4.12
3.65
1.24
0.40
0.40
1.76
25.27
1.24
3.67
9
0.225
FCF / Net incomex
1.047
1.058
1.021
0.898
0.861
0.890
0.967
0.878
0.857
0.911
1.199
0.890
0.905
33
24.45
ROIC%
30.51
32.85
30.33
29.41
29.81
27.22
30.05
30.34
27.54
29.74
15.87
29.74
29.93
26
15.24
Return on equity%
21.24
21.86
19.68
19.30
17.09
18.75
20.89
20.66
20.47
20.14
20.11
20.47
20.30
78
25.83
Return on assets%
6.15
6.44
8.45
11.00
9.13
11.08
10.75
8.66
10.84
8.20
5.81
10.75
8.90
9
96.53
EPS₩
195.05
221.94
213.26
244.05
251.08
259.55
254.21
289.75
285.47
310.99
101.81
4.37%
4.25%
—
21.59
EPS growth%
7.73
8.53
10.76
8.04
9.96
12.14
10.70
12.71
13.73
12.99
23.75
12.71
10.73
62
201.87
Bookvalue per sh₩
265.42
267.82
293.48
317.71
350.71
347.98
353.20
335.67
358.06
345.50
208.79
(0.30%)
4.11%
—
119.72
FCF per share₩
144.28
146.63
156.85
144.81
150.87
162.22
164.47
180.55
203.82
224.57
199.56
8.28%
5.86%
—
126.58
Dividend per sh₩
118.50
125.60
130.90
122.40
128.84
119.76
129.01
127.36
137.03
135.48
190.26
1.01%
1.75%
—
25.26
Div yield (avg)%
6.17
4.22
2.13
0.40
1.43
2.47
0.51
0.40
3.14
5.05
29.76
2.47
2.30
78
27.09
Payout ratio%
20.14
20.77
21.33
20.77
20.21
19.33
20.38
20.05
17.51
18.29
2.91
19.33
20.18
89
56.61
Shares (diluted)M
54.82
52.41
50.03
55.24
49.58
44.67
42.58
42.92
42.35
45.72
57.84
(1.61%)
(1.69%)
25
12.19
Buyback yield%
17.30
17.74
18.72
19.91
20.81
22.44
24.49
24.83
25.64
23.93
21.85
24.49
21.62
64
0.923
D/E ratiox
1.612
1.565
1.387
1.344
1.315
1.404
1.233
1.131
0.995
0.878
1.572
1.131
1.329
85
21.69
Enterprise value₩B
5.026
4.803
4.631
4.735
5.568
5.906
6.856
7.783
8.972
9.816
18.71
12.01%
7.74%
27
8.072
LT debt₩B
2.463
2.839
2.732
2.783
3.281
3.535
3.489
3.601
4.030
4.023
24.31
4.16%
6.43%
40
Revenue
₩31.90B
3.36%
1.00×
Cost of revenue
₩22.33B
3.36%
1.00×
Operating expenses
₩4.915B
3.72%
1.04×
Property and equipment
20.65%