24.31
Revenue₩B
42.68
44.87
47.83
49.91
53.27
54.99
58.67
61.88
64.56
68.44
26.88
5.14%
5.56%
87
28.78
Revenue growth%
11.99
14.93
13.78
13.54
11.88
10.05
12.38
12.23
14.25
12.05
29.41
12.23
12.31
74
20.97
Gross margin%
18.28
20.87
20.73
21.64
24.54
22.88
20.59
23.39
26.03
24.33
23.55
23.39
22.26
32
23.35
Operating margin%
5.62
4.49
7.34
8.90
9.01
9.72
9.83
12.28
12.78
14.19
23.99
12.28
9.36
72
17.93
Net margin%
24.27
22.84
21.32
20.65
19.31
20.23
19.69
18.01
19.66
18.47
28.79
19.66
19.96
18
21.29
P/E ratio (avg)x
20.57
23.14
20.97
21.26
21.93
20.41
22.76
24.12
26.79
26.17
25.02
24.12
22.34
60
18.52
EV/EBITx
31.10
32.32
35.13
33.70
39.33
39.65
44.93
47.64
50.84
53.64
19.96
47.64
39.49
23
26.29
FCF yield (avg)%
2.22
2.03
0.40
0.83
0.40
2.96
3.49
5.12
5.90
6.66
7.92
5.12
2.59
7
27.18
FCF margin%
14.52
14.86
16.80
18.07
16.11
17.65
20.11
21.04
23.86
24.21
23.60
21.04
17.86
63
1.168
FCF / Net incomex
1.896
1.975
2.295
2.654
2.589
3.085
3.476
4.159
4.043
4.732
0.198
4.043
2.869
71
3.22
ROIC%
18.09
15.57
15.22
14.88
13.29
15.73
13.22
12.16
14.94
12.35
29.13
13.22
14.91
70
25.70
Return on equity%
22.76
22.64
19.78
17.11
17.32
17.35
14.56
12.96
10.95
8.70
7.81
12.96
17.22
94
18.33
Return on assets%
13.73
10.82
10.11
9.24
11.05
12.87
15.32
13.47
12.24
10.10
14.05
12.87
11.64
54
1,207
EPS₩
2,459
2,271
2,077
2,101
2,024
1,996
1,951
1,968
2,176
2,130
1,235
1.02%
(0.58%)
—
7.55
EPS growth%
20.37
17.66
18.16
20.18
18.11
20.75
22.66
22.67
22.63
19.68
18.28
22.63
20.28
11
4,986
Bookvalue per sh₩
2,901
3,074
3,526
3,639
3,579
3,448
4,053
4,602
4,807
5,587
4,359
9.32%
6.49%
—
5,017
FCF per share₩
2,678
2,625
2,595
2,853
2,850
3,370
3,390
3,492
3,445
4,024
4,104
7.14%
4.55%
—
2,562
Dividend per sh₩
1,766
2,056
2,020
1,990
2,209
2,228
2,281
2,230
2,548
2,762
1,231
4.56%
5.84%
—
21.96
Div yield (avg)%
25.94
23.21
20.71
20.04
20.84
23.20
22.21
20.50
20.88
23.28
18.99
22.21
21.55
30
14.84
Payout ratio%
10.98
10.76
12.36
13.95
11.75
14.16
15.58
15.64
15.70
14.28
9.31
15.58
14.06
56
6.118
Shares (diluted)M
8.363
8.395
9.899
9.649
10.82
12.20
12.98
13.00
12.71
12.02
6.224
2.12%
4.21%
24
21.73
Buyback yield%
32.99
30.09
28.75
26.91
24.01
22.32
20.98
18.10
17.52
15.73
15.91
18.10
23.17
42
1.301
D/E ratiox
0.293
0.332
0.331
0.341
0.389
0.459
0.510
0.517
0.562
0.560
1.591
0.517
0.424
90
48.08
Enterprise value₩B
60.30
59.31
59.80
58.52
55.76
62.39
61.99
66.03
59.19
53.95
62.38
(0.66%)
(1.41%)
83
39.68
LT debt₩B
23.70
25.39
23.36
24.54
25.49
22.78
24.61
24.29
22.49
22.87
63.69
(2.15%)
(1.06%)
7
Revenue
₩68.44B
5.56%
1.00×
Cost of revenue
₩42.85B
5.34%
0.98×
Operating expenses
₩7.826B
6.09%
1.05×
Goodwill & intangibles
17.80%
Cash and investments
17.73%
Property and equipment
15.92%