59.57
Revenue₩B
59.79
61.58
63.35
63.68
62.87
64.42
64.41
65.93
66.30
66.34
64.42
1.08%
1.17%
87
8.34
Revenue growth%
22.19
21.94
21.21
23.16
25.50
27.66
26.69
25.49
22.93
21.76
20.70
25.49
23.04
10
2.19
Gross margin%
30.88
31.95
31.85
33.16
32.51
32.58
30.57
31.18
33.49
34.03
11.21
32.58
32.23
32
12.90
Operating margin%
6.67
3.77
0.80
0.40
0.40
1.52
0.40
0.40
0.40
0.40
18.77
0.40
0.40
68
11.06
Net margin%
17.29
17.07
19.04
19.80
20.31
22.75
22.47
25.22
27.84
29.14
25.22
25.22
21.39
47
23.99
P/E ratio (avg)x
22.00
23.97
21.04
18.86
20.45
19.89
21.25
20.09
22.02
19.79
23.68
20.09
20.74
63
34.51
EV/EBITx
15.50
17.71
17.22
16.74
18.78
19.71
19.64
20.05
20.34
21.43
28.48
20.05
19.21
63
28.19
FCF yield (avg)%
24.00
21.63
24.02
25.77
28.30
30.04
30.51
27.84
30.78
31.44
26.28
30.51
28.07
71
17.57
FCF margin%
20.77
18.62
19.13
21.13
19.81
20.11
20.92
21.36
23.63
22.97
10.96
21.36
20.85
85
1.135
FCF / Net incomex
0.636
0.569
0.601
0.601
0.568
0.609
0.667
0.593
0.627
0.653
1.160
0.627
0.605
21
25.69
ROIC%
12.93
13.58
12.80
15.63
17.23
14.35
11.44
12.77
10.28
12.80
13.24
12.77
12.86
63
20.05
Return on equity%
11.92
9.88
10.03
10.61
12.26
13.81
11.53
12.41
13.80
16.46
11.27
13.80
12.09
39
14.76
Return on assets%
6.39
4.53
2.94
5.88
6.12
5.09
4.83
2.98
5.25
3.01
17.03
4.83
4.96
59
281.90
EPS₩
119.19
105.01
94.02
94.32
88.20
88.04
87.03
89.76
82.50
79.49
312.96
(2.06%)
(4.28%)
—
9.07
EPS growth%
12.84
10.84
12.14
15.05
17.33
15.45
16.48
14.50
15.42
12.91
7.24
15.42
14.78
47
115.08
Bookvalue per sh₩
181.02
170.69
194.55
203.69
187.92
183.20
197.23
206.09
237.13
226.18
91.33
3.78%
2.21%
—
187.33
FCF per share₩
142.28
166.00
200.34
195.09
233.86
282.00
301.31
331.16
394.64
473.79
248.44
15.17%
14.60%
—
80.78
Dividend per sh₩
167.01
192.50
210.59
202.63
238.95
233.12
235.04
256.66
297.46
287.52
298.21
3.77%
6.16%
—
6.57
Div yield (avg)%
15.68
14.63
16.84
18.11
16.63
19.42
21.77
22.24
20.89
22.87
13.09
21.77
18.76
41
29.57
Payout ratio%
7.56
4.57
4.13
4.58
2.22
0.40
0.40
0.40
2.44
2.91
14.33
0.40
2.67
65
159.7
Shares (diluted)M
176.5
188.2
200.8
174.3
182.4
190.1
196.0
192.8
208.0
220.8
152.3
3.90%
2.94%
51
21.77
Buyback yield%
29.19
31.59
30.58
31.93
30.07
29.65
27.39
25.89
25.81
23.30
20.48
25.89
29.42
88
0.248
D/E ratiox
1.053
0.995
1.042
1.086
1.176
1.257
1.329
1.447
1.435
1.582
1.785
1.435
1.216
21
25.51
Enterprise value₩B
26.70
28.28
25.27
23.97
24.85
23.31
21.54
23.01
23.87
26.10
78.57
0.98%
(1.32%)
54
37.16
LT debt₩B
43.28
43.86
43.30
41.88
42.11
40.43
37.78
38.09
32.86
27.88
36.05
(7.92%)
(4.27%)
77
Revenue
₩66.34B
1.17%
1.00×
Cost of revenue
₩39.87B
1.25%
1.01×
Operating expenses
₩15.96B
1.23%
1.01×
Property and equipment
14.88%