36.96
Revenue₩B
59.24
60.87
62.77
63.00
62.91
63.68
65.49
66.48
68.46
68.08
39.00
1.59%
1.57%
82
17.29
Revenue growth%
24.53
25.39
23.64
25.15
24.29
21.69
20.51
17.89
15.64
14.52
28.77
17.89
22.67
51
10.82
Gross margin%
27.12
27.33
27.97
28.02
27.41
25.22
25.96
27.01
28.92
27.36
6.69
27.01
27.34
41
7.29
Operating margin%
13.70
13.10
15.33
14.16
12.79
12.52
11.35
10.47
10.46
13.35
7.62
11.35
12.94
84
24.38
Net margin%
7.67
8.24
8.58
6.07
5.23
4.65
2.84
0.97
2.75
4.28
23.08
2.84
4.94
40
33.27
P/E ratio (avg)x
54.94
62.34
74.71
89.92
100.1
109.5
124.9
150.8
166.2
188.9
31.03
150.8
104.8
72
36.41
EV/EBITx
16.23
16.83
18.22
18.88
20.46
22.61
22.90
21.98
21.51
23.06
37.77
22.61
20.99
52
23.27
FCF yield (avg)%
2.99
0.84
1.92
2.56
1.16
0.40
0.40
0.40
0.40
1.75
9.48
0.40
1.00
61
26.98
FCF margin%
18.89
21.82
21.68
20.04
20.45
21.51
20.34
20.77
21.18
23.95
12.79
21.18
20.98
94
1.170
FCF / Net incomex
0.534
0.522
0.579
0.594
0.557
0.614
0.666
0.692
0.655
0.601
0.746
0.655
0.598
29
10.12
ROIC%
21.07
23.82
24.87
27.01
24.09
22.85
25.72
27.38
27.18
29.26
29.19
27.18
25.30
64
19.13
Return on equity%
24.14
24.45
26.75
27.49
29.93
31.62
30.75
32.29
30.97
31.78
20.69
31.62
30.34
8
29.86
Return on assets%
7.52
5.36
3.12
1.72
0.40
1.97
3.28
3.11
1.48
1.55
27.25
1.97
2.54
77
2,448
EPS₩
614.79
687.25
778.53
737.88
744.44
675.23
670.93
712.13
759.57
714.83
2,682
(0.81%)
1.03%
—
24.31
EPS growth%
24.77
23.56
21.97
22.48
21.49
21.42
20.58
19.56
19.62
20.96
22.44
20.58
21.45
77
1,114
Bookvalue per sh₩
2,784
2,627
2,935
2,983
2,694
2,386
2,172
2,172
1,997
1,793
1,721
(7.82%)
(3.21%)
—
1,179
FCF per share₩
1,854
1,687
1,725
1,865
2,037
1,826
1,609
1,755
1,643
1,650
2,202
(4.12%)
(0.54%)
—
1,914
Dividend per sh₩
585.10
652.38
640.96
735.23
773.43
864.59
862.49
994.68
1,020
1,229
1,692
9.71%
7.68%
—
25.84
Div yield (avg)%
2.59
2.72
0.40
0.40
2.81
4.65
6.41
8.08
5.53
3.50
27.26
5.53
3.15
84
3.23
Payout ratio%
21.44
21.33
19.25
20.45
22.73
21.93
24.15
22.30
20.32
19.00
18.30
21.93
21.38
45
11.87
Shares (diluted)M
10.90
9.716
8.859
8.746
9.348
8.949
8.853
8.263
7.100
6.351
12.26
(7.44%)
(5.41%)
18
9.82
Buyback yield%
11.35
10.73
8.13
9.46
7.90
6.46
5.14
6.05
6.59
6.28
17.18
6.28
7.24
53
0.308
D/E ratiox
0.838
0.817
0.949
0.886
0.943
1.013
1.094
1.020
0.957
0.965
0.620
1.013
0.953
86
26.67
Enterprise value₩B
72.92
78.48
74.35
75.04
78.97
85.45
99.97
109.4
116.5
124.8
47.56
9.59%
5.47%
70
36.31
LT debt₩B
16.24
16.93
15.87
17.37
19.45
17.50
17.57
18.39
17.91
20.06
8.786
0.62%
1.68%
10
Revenue
₩68.08B
1.57%
1.00×
Cost of revenue
₩30.60B
1.18%
0.96×
Operating expenses
₩16.77B
1.68%
1.01×
Property and equipment
19.45%
Goodwill & intangibles
18.23%