24.53
Revenue₩B
39.27
40.13
41.70
42.78
43.50
44.34
46.80
49.08
50.84
51.67
25.17
3.51%
3.11%
9
2.38
Revenue growth%
28.99
27.87
25.49
23.76
21.40
20.57
22.44
24.27
22.39
21.77
8.22
22.39
23.10
80
16.03
Gross margin%
0.40
0.40
2.84
3.42
2.84
0.63
2.23
1.63
0.40
0.40
22.50
0.63
1.13
60
11.83
Operating margin%
19.81
17.53
19.39
20.20
18.63
18.96
21.63
19.30
16.79
15.32
22.92
18.96
19.13
17
24.63
Net margin%
7.80
9.53
7.59
5.16
7.65
6.14
7.46
5.76
5.36
3.83
22.56
5.76
6.80
49
37.46
P/E ratio (avg)x
20.11
18.85
18.83
21.52
21.39
19.93
22.37
25.02
26.98
26.88
34.39
25.02
21.46
33
11.47
EV/EBITx
37.46
38.78
41.35
43.14
49.09
57.75
56.15
61.18
59.17
57.16
11.78
57.75
52.62
72
11.72
FCF yield (avg)%
12.43
12.81
10.83
13.30
13.99
14.53
12.48
13.80
16.59
16.76
28.02
14.53
13.55
77
17.19
FCF margin%
13.71
15.75
17.92
19.82
17.12
15.29
16.58
18.49
17.03
19.89
10.42
17.03
17.08
87
1.785
FCF / Net incomex
0.488
0.428
0.418
0.370
0.358
0.318
0.344
0.364
0.355
0.379
1.115
0.355
0.367
54
4.42
ROIC%
3.84
4.95
7.07
6.35
9.18
9.53
9.17
6.25
7.84
8.83
24.14
8.83
7.45
73
15.81
Return on equity%
5.46
7.79
4.89
7.51
10.04
12.68
12.77
11.17
11.61
12.79
27.81
12.68
10.60
78
23.05
Return on assets%
14.07
16.80
16.10
16.86
13.90
15.66
13.05
11.87
14.27
13.03
18.65
13.05
14.17
76
5,447
EPS₩
4,682
5,233
5,582
5,451
6,067
6,739
6,568
6,180
5,665
5,628
5,921
(1.49%)
2.57%
—
22.00
EPS growth%
0.40
0.40
0.40
0.71
0.40
0.83
2.54
1.39
3.47
3.81
5.55
2.54
0.77
83
1,952
Bookvalue per sh₩
1,701
1,771
1,920
2,157
2,466
2,525
2,925
2,881
3,052
3,676
6,063
8.31%
8.46%
—
4,689
FCF per share₩
1,383
1,271
1,331
1,476
1,428
1,445
1,565
1,633
1,552
1,739
1,765
4.02%
3.05%
—
6,214
Dividend per sh₩
3,611
3,855
3,576
3,601
3,552
3,909
3,559
3,639
3,749
4,138
1,480
3.10%
0.31%
—
5.31
Div yield (avg)%
16.01
15.20
13.75
13.20
12.69
13.34
13.52
15.34
12.34
9.42
17.97
13.34
13.43
85
22.44
Payout ratio%
28.73
29.32
29.32
31.48
33.89
32.01
32.70
34.66
34.33
35.71
10.04
34.33
32.35
38
4.822
Shares (diluted)M
9.069
8.903
9.281
9.498
10.37
12.17
12.04
14.49
14.37
14.92
4.814
7.55%
7.06%
36
22.02
Buyback yield%
8.80
6.31
7.26
7.08
5.29
7.06
9.83
8.04
6.96
5.23
12.09
7.06
7.07
40
0.117
D/E ratiox
0.335
0.334
0.339
0.388
0.373
0.360
0.397
0.376
0.370
0.382
1.647
0.376
0.371
87
16.97
Enterprise value₩B
24.67
24.96
22.94
23.46
22.59
25.46
26.69
26.40
25.66
25.03
28.89
2.08%
0.72%
26
11.92
LT debt₩B
29.75
35.42
42.50
45.94
50.64
50.98
58.50
59.51
63.44
62.96
17.07
4.45%
9.08%
72
Revenue
₩51.67B
3.11%
1.00×
Cost of revenue
₩32.18B
2.85%
0.98×
Operating expenses
₩8.590B
3.35%
1.02×