38.05
Revenue₩B
47.22
49.87
53.45
57.68
61.60
66.54
69.88
75.72
82.59
88.30
39.67
7.47%
7.11%
78
26.90
Revenue growth%
13.22
13.41
15.74
15.14
13.08
13.74
12.97
13.78
12.82
15.12
12.65
13.74
13.57
61
11.34
Gross margin%
9.10
9.43
8.94
9.83
10.43
13.14
13.47
14.56
12.83
11.35
26.15
13.14
10.89
22
3.55
Operating margin%
22.04
20.83
18.56
18.35
20.98
23.66
23.11
21.43
22.54
21.63
21.24
22.54
21.53
43
7.60
Net margin%
12.26
13.68
12.67
14.60
13.77
14.78
12.68
12.08
13.32
13.56
17.00
13.32
13.44
44
14.26
P/E ratio (avg)x
44.34
50.81
49.87
48.55
49.06
54.15
60.75
69.18
68.83
65.74
36.65
65.74
52.48
21
21.99
EV/EBITx
38.14
41.77
40.00
36.77
41.45
41.52
39.71
40.52
37.28
39.08
33.66
39.71
39.86
89
4.87
FCF yield (avg)%
26.54
24.77
26.67
25.27
23.06
20.36
21.68
21.30
20.41
19.79
29.82
20.41
22.37
77
16.40
FCF margin%
8.96
6.54
3.66
6.57
4.00
3.17
3.33
2.61
2.29
3.35
15.29
3.17
3.50
78
1.353
FCF / Net incomex
1.545
1.518
1.645
1.722
1.924
2.155
2.575
2.616
2.906
3.487
0.367
2.616
2.039
83
18.81
ROIC%
22.28
19.35
18.91
17.74
19.17
17.71
19.60
16.64
16.60
14.62
7.37
16.64
18.33
87
17.18
Return on equity%
12.14
9.78
7.47
9.41
11.46
11.03
12.58
12.42
12.91
14.91
8.84
12.58
11.80
28
4.51
Return on assets%
25.33
27.67
25.65
24.40
23.93
26.23
26.91
27.59
24.98
26.34
27.49
26.34
25.94
81
5,345
EPS₩
1,702
1,818
1,922
1,839
2,082
2,233
2,404
2,537
2,729
2,677
5,521
5.16%
5.39%
—
11.76
EPS growth%
11.89
12.02
11.50
13.19
14.08
16.90
17.58
18.72
18.19
16.88
5.94
17.58
15.48
15
3,163
Bookvalue per sh₩
1,152
1,299
1,488
1,570
1,645
1,857
1,882
1,814
1,723
1,778
2,369
1.56%
4.03%
—
2,941
FCF per share₩
5,281
5,518
4,946
4,293
4,039
4,318
3,694
3,134
2,900
2,999
4,808
(5.78%)
(6.52%)
—
7,264
Dividend per sh₩
3,042
3,268
3,590
3,942
4,239
4,309
3,891
3,769
4,183
4,228
2,451
(0.05%)
4.42%
—
8.29
Div yield (avg)%
12.70
15.40
13.90
13.93
15.45
15.18
13.96
16.50
19.30
18.77
25.90
16.50
15.29
60
7.86
Payout ratio%
8.60
10.33
11.64
10.99
13.22
15.85
13.57
13.78
14.58
14.83
19.12
14.58
13.40
19
12.31
Shares (diluted)M
12.88
11.88
12.96
11.83
11.91
11.82
12.18
12.78
13.88
12.96
12.04
1.72%
0.95%
55
3.85
Buyback yield%
22.77
24.46
27.23
30.01
28.08
28.69
28.50
26.83
26.41
25.51
20.71
26.83
27.03
24
0.200
D/E ratiox
1.325
1.396
1.292
1.235
1.318
1.483
1.595
1.544
1.546
1.540
0.505
1.544
1.439
41
5.607
Enterprise value₩B
180.5
174.8
162.4
184.2
204.2
231.7
252.7
236.5
258.7
289.6
11.55
7.24%
5.20%
60
34.42
LT debt₩B
31.15
27.87
24.14
24.70
22.54
20.28
20.63
20.83
20.63
18.33
112.1
(4.06%)
(5.69%)
59
Revenue
₩88.30B
7.11%
1.00×
Cost of revenue
₩41.49B
6.83%
0.97×
Operating expenses
₩15.18B
7.02%
0.99×
Cash and investments
19.72%
Property and equipment
18.52%