98.91
Revenue₩B
58.45
62.39
67.79
71.71
78.39
85.73
92.08
97.63
104.0
114.6
101.5
7.89%
7.92%
56
17.71
Revenue growth%
4.35
4.02
4.19
3.96
6.61
5.40
6.64
9.62
10.66
10.59
16.29
9.62
6.00
93
27.81
Gross margin%
29.28
32.18
33.84
31.76
31.89
33.93
35.22
32.52
32.65
33.41
6.64
33.41
32.58
19
24.44
Operating margin%
5.52
3.67
6.44
3.73
2.33
4.29
2.89
1.38
1.08
0.40
22.22
1.38
3.28
76
18.32
Net margin%
7.14
8.61
6.50
9.47
7.03
8.68
9.16
6.37
3.76
2.76
12.49
6.37
7.09
34
12.41
P/E ratio (avg)x
13.51
13.80
15.66
16.57
16.01
16.59
19.53
19.48
19.16
19.84
14.69
19.48
16.58
87
16.02
EV/EBITx
11.71
10.34
9.382
8.532
9.342
8.778
8.729
9.577
8.863
9.480
12.43
8.863
9.362
79
29.60
FCF yield (avg)%
19.74
19.28
21.60
21.44
19.14
19.96
21.25
21.96
19.99
17.93
4.45
19.99
19.98
8
12.51
FCF margin%
15.43
16.25
19.20
17.33
19.04
17.76
19.93
19.23
17.21
20.07
16.48
19.23
18.40
24
0.368
FCF / Net incomex
0.159
0.155
0.156
0.169
0.196
0.224
0.254
0.249
0.253
0.240
0.773
0.249
0.210
63
23.89
ROIC%
24.15
22.40
24.99
25.69
26.62
29.57
27.47
29.37
31.88
34.48
19.47
29.57
27.04
41
26.40
Return on equity%
21.08
20.21
21.67
21.11
21.38
20.03
20.62
22.40
24.97
23.16
3.72
22.40
21.24
22
9.42
Return on assets%
15.36
15.11
12.92
10.37
10.34
12.70
13.28
12.64
11.66
14.19
24.07
12.70
12.81
72
1,244
EPS₩
913.42
1,048
1,172
1,217
1,221
1,146
1,289
1,433
1,378
1,548
1,271
4.87%
6.26%
—
18.61
EPS growth%
30.14
29.03
30.84
33.67
36.27
33.79
31.08
28.82
30.82
30.17
23.62
30.82
30.83
91
933.18
Bookvalue per sh₩
1,849
1,942
1,856
1,699
1,704
1,738
1,945
1,993
2,036
2,209
536.75
5.33%
2.92%
—
1,257
FCF per share₩
631.86
607.15
608.77
677.03
646.54
716.16
736.99
733.21
732.29
743.21
361.55
2.83%
1.98%
—
370.33
Dividend per sh₩
1,079
945.67
941.18
877.00
778.69
682.00
593.87
534.10
582.47
578.28
1,054
(5.78%)
(6.22%)
—
13.79
Div yield (avg)%
17.78
15.78
18.25
16.44
18.11
20.76
22.66
25.50
27.17
28.29
6.54
25.50
19.50
38
2.71
Payout ratio%
16.48
17.82
16.28
16.16
14.67
11.83
12.33
11.17
12.73
9.91
9.50
11.83
13.70
64
62.94
Shares (diluted)M
42.64
45.16
45.07
45.00
40.36
43.48
46.72
44.05
45.86
40.37
61.45
—
(1.12%)
21
27.18
Buyback yield%
17.56
19.73
18.87
21.39
24.29
24.19
27.13
28.22
28.85
27.40
2.84
27.40
24.24
20
0.224
D/E ratiox
1.010
1.004
1.001
0.938
0.965
0.960
0.968
0.979
0.979
1.133
0.255
0.979
0.979
27
27.67
Enterprise value₩B
60.30
55.65
57.70
51.38
44.44
46.68
42.56
38.15
37.00
32.64
102.0
(5.99%)
(5.66%)
23
80.20
LT debt₩B
29.83
30.14
35.57
38.43
40.28
47.59
56.54
68.16
73.36
85.29
18.60
16.19%
10.91%
11
Revenue
₩114.6B
7.92%
1.00×
Cost of revenue
₩75.33B
7.90%
1.00×
Operating expenses
₩22.48B
7.83%
0.99×
Property and equipment
18.58%
Cash and investments
18.32%