21.61
Revenue₩B
31.67
32.18
33.06
34.49
35.01
35.86
37.21
39.02
40.51
41.12
22.96
3.27%
3.14%
16
17.44
Revenue growth%
19.85
19.99
19.56
22.01
20.83
19.44
17.58
20.03
22.02
20.12
8.60
20.03
20.01
50
27.41
Gross margin%
8.63
11.39
9.93
12.07
12.19
15.06
14.11
11.78
13.37
14.06
20.96
14.06
12.13
56
17.52
Operating margin%
27.13
28.73
29.84
28.58
25.92
23.18
21.28
18.53
17.82
15.50
13.89
18.53
24.55
58
22.80
Net margin%
22.66
22.70
24.10
22.16
23.44
21.99
21.16
19.50
20.22
18.52
20.84
20.22
22.07
36
11.67
P/E ratio (avg)x
23.59
23.68
25.89
23.95
24.33
22.67
23.44
26.32
27.53
28.82
15.66
26.32
24.14
80
16.52
EV/EBITx
18.19
15.67
16.77
15.37
16.25
14.62
15.85
15.78
16.91
15.74
7.669
15.78
15.81
94
21.49
FCF yield (avg)%
29.67
32.15
34.73
35.03
34.02
33.20
32.09
31.94
34.51
32.79
4.63
32.79
33.00
74
19.29
FCF margin%
9.15
8.68
11.53
11.03
10.63
10.90
9.55
8.74
10.71
12.37
27.60
10.71
10.67
56
0.389
FCF / Net incomex
0.579
0.575
0.575
0.514
0.522
0.481
0.439
0.442
0.430
0.407
1.032
0.439
0.497
74
7.31
ROIC%
9.81
7.82
8.28
9.50
9.07
6.63
3.88
2.22
0.40
0.40
13.83
2.22
7.22
94
13.88
Return on equity%
30.55
31.84
30.06
30.35
28.82
29.55
27.57
24.62
23.28
24.13
12.87
24.62
29.18
65
9.30
Return on assets%
18.72
16.82
16.96
17.73
19.68
18.53
18.83
20.69
18.60
20.42
20.66
18.83
18.66
32
1,756
EPS₩
2,141
2,098
1,936
1,962
1,837
1,920
1,933
1,753
1,776
1,740
1,884
(1.07%)
(2.11%)
—
7.04
EPS growth%
10.90
8.10
7.05
7.54
8.42
5.63
3.28
4.37
6.93
5.26
6.75
5.26
6.99
17
1,765
Bookvalue per sh₩
2,095
2,091
2,039
1,983
2,046
2,251
2,329
2,547
2,763
2,468
1,994
3.82%
2.57%
—
1,997
FCF per share₩
1,321
1,438
1,416
1,414
1,416
1,561
1,476
1,412
1,559
1,553
929.10
1.86%
1.93%
—
923.31
Dividend per sh₩
1,045
988.83
1,071
1,049
1,022
1,035
1,029
1,082
1,008
1,031
1,545
0.18%
0.13%
—
15.16
Div yield (avg)%
33.31
33.75
33.38
34.02
36.41
33.81
34.82
32.80
33.86
32.91
21.72
33.81
33.78
14
19.74
Payout ratio%
5.40
6.80
7.34
8.67
7.33
6.02
3.23
3.26
2.54
1.67
23.29
3.23
5.71
89
6.563
Shares (diluted)M
4.492
4.650
5.004
4.942
5.298
5.041
5.168
4.826
4.432
4.148
6.352
(4.78%)
(1.94%)
56
9.70
Buyback yield%
22.92
21.84
19.71
18.30
17.03
14.75
16.88
18.00
15.47
17.21
26.56
16.88
17.61
44
1.561
D/E ratiox
0.359
0.305
0.285
0.279
0.257
0.249
0.214
0.208
0.206
0.196
1.336
0.208
0.253
52
28.54
Enterprise value₩B
25.94
25.86
29.53
33.36
31.45
30.47
28.49
26.65
29.35
28.17
27.61
(2.18%)
2.17%
46
37.05
LT debt₩B
40.23
43.83
46.80
56.29
64.06
73.86
82.75
89.64
102.9
119.2
32.94
13.21%
12.07%
80
Revenue
₩41.12B
3.14%
1.00×
Cost of revenue
₩28.10B
3.10%
1.00×
Operating expenses
₩6.612B
3.13%
1.00×
Property and equipment
17.80%
Cash and investments
13.39%