29.32
Revenue₩B
42.00
43.14
45.28
46.22
47.41
50.30
52.09
54.70
55.49
57.20
32.83
3.82%
3.50%
49
5.83
Revenue growth%
22.98
24.66
22.53
24.16
26.70
27.60
28.69
28.38
30.82
29.46
20.34
28.69
27.15
83
13.82
Gross margin%
1.48
3.47
5.39
2.56
4.84
1.95
0.68
0.40
1.83
2.99
29.28
1.83
2.26
86
7.68
Operating margin%
3.63
0.96
1.82
0.40
0.71
0.40
1.65
4.39
4.15
2.39
26.11
2.39
1.73
44
20.16
Net margin%
13.37
13.72
10.83
11.00
12.90
11.09
8.23
5.87
4.73
3.53
19.41
5.87
10.91
29
16.34
P/E ratio (avg)x
32.98
35.68
34.29
31.32
34.86
36.24
35.43
33.04
32.72
32.52
16.05
33.04
33.66
19
19.23
EV/EBITx
21.26
21.20
21.38
22.78
24.06
24.84
26.87
26.86
28.89
29.83
33.71
26.87
24.45
23
26.22
FCF yield (avg)%
23.58
21.82
21.04
23.35
23.71
24.94
27.12
29.78
28.54
29.14
20.74
28.54
24.33
58
12.94
FCF margin%
0.40
2.22
0.81
0.40
0.92
2.35
0.87
2.77
2.13
1.02
19.99
2.13
0.97
33
1.637
FCF / Net incomex
2.100
1.988
1.989
1.982
2.135
2.041
2.128
2.516
2.463
2.526
1.645
2.463
2.114
79
17.56
ROIC%
15.55
18.36
17.43
20.40
18.40
18.41
20.67
18.64
19.17
21.12
9.29
19.17
18.53
12
15.45
Return on equity%
24.38
23.91
23.40
20.68
17.95
19.49
16.64
15.01
14.94
15.75
17.55
15.75
18.72
24
4.60
Return on assets%
12.84
11.47
9.34
10.10
9.22
11.00
11.22
13.32
13.42
14.77
25.03
13.32
11.34
57
1,490
EPS₩
338.94
348.81
349.97
370.25
332.77
280.35
265.97
284.76
302.32
281.80
1,652
(3.27%)
(3.28%)
—
2.25
EPS growth%
25.51
26.37
25.31
25.67
24.63
27.62
29.74
29.81
31.76
30.46
26.19
29.81
26.99
74
1,810
Bookvalue per sh₩
1,435
1,592
1,799
1,936
2,094
2,207
2,148
2,203
2,317
2,636
718.90
4.71%
7.17%
—
1,030
FCF per share₩
577.12
636.46
597.03
560.38
550.82
639.26
707.43
754.33
749.93
835.12
657.40
8.68%
4.80%
—
375.04
Dividend per sh₩
1,627
1,873
1,948
2,189
2,318
2,227
2,183
2,073
2,281
2,513
1,922
1.63%
4.99%
—
24.59
Div yield (avg)%
16.41
18.93
17.09
17.38
14.85
17.85
20.27
21.95
19.09
19.32
7.78
19.32
18.39
40
7.90
Payout ratio%
13.74
16.04
13.56
10.81
8.81
7.98
10.96
9.28
9.54
8.20
28.21
9.28
10.18
18
10.88
Shares (diluted)M
9.110
8.138
7.339
7.922
7.517
7.325
7.282
7.163
6.348
5.633
11.08
(5.61%)
(5.26%)
94
28.07
Buyback yield%
14.03
14.40
13.40
11.54
14.20
13.05
13.73
11.32
13.40
13.81
7.43
13.40
13.57
15
1.776
D/E ratiox
1.134
1.027
1.075
1.112
1.198
1.241
1.307
1.207
1.358
1.232
1.476
1.241
1.203
18
29.59
Enterprise value₩B
16.38
14.89
15.59
13.38
13.48
11.53
10.83
9.750
10.23
10.33
42.26
(5.18%)
(4.93%)
39
43.92
LT debt₩B
32.89
31.13
30.33
31.93
28.31
30.41
26.07
23.62
25.42
24.77
5.582
(2.63%)
(3.01%)
58
Revenue
₩57.20B
3.50%
1.00×
Cost of revenue
₩30.14B
3.50%
1.00×
Operating expenses
₩8.792B
3.58%
1.01×
Goodwill & intangibles
17.20%
Property and equipment
15.90%