14.16
Revenue₩B
20.99
22.47
23.86
25.68
26.98
29.19
31.15
33.08
34.53
36.16
14.67
6.04%
6.22%
10
4.18
Revenue growth%
33.05
33.30
33.63
34.55
36.63
35.08
34.63
35.40
33.19
32.45
9.77
34.63
34.09
47
12.23
Gross margin%
3.18
1.61
0.40
0.40
0.46
0.40
0.66
1.49
3.80
5.15
3.89
1.49
1.08
29
23.79
Operating margin%
8.23
5.62
5.37
2.88
5.30
6.59
7.16
8.85
9.94
12.74
9.83
8.85
6.87
73
9.33
Net margin%
20.26
22.75
20.11
20.68
18.83
16.53
19.08
18.69
16.48
13.99
22.37
16.53
18.96
58
22.45
P/E ratio (avg)x
44.24
44.23
47.86
50.52
55.92
61.92
58.81
54.72
62.00
63.63
16.92
61.92
55.32
90
25.72
EV/EBITx
22.54
25.59
24.46
28.25
31.79
30.03
35.39
38.61
40.28
45.17
37.50
38.61
30.91
38
27.97
FCF yield (avg)%
10.64
11.28
11.18
9.84
8.81
9.43
11.14
14.12
13.18
10.52
6.81
11.14
10.89
14
13.45
FCF margin%
20.35
20.69
19.43
22.21
19.30
20.31
21.74
23.72
24.14
25.67
15.44
23.72
21.22
74
1.224
FCF / Net incomex
1.123
1.165
1.177
1.273
1.305
1.495
1.499
1.406
1.401
1.452
1.669
1.452
1.353
74
11.04
ROIC%
29.43
28.66
30.48
28.79
26.66
27.87
26.16
28.22
28.46
28.54
28.72
28.22
28.50
72
29.25
Return on equity%
24.35
25.02
27.89
30.12
30.92
32.32
33.72
35.90
38.54
37.90
6.25
35.90
31.62
69
15.07
Return on assets%
3.48
2.01
0.90
1.08
0.52
1.93
4.02
5.69
4.56
5.48
21.72
4.56
2.74
74
1,544
EPS₩
298.95
313.00
313.81
328.12
373.43
349.69
363.05
344.99
383.12
355.37
1,607
(0.99%)
1.52%
—
6.04
EPS growth%
14.20
16.97
17.52
16.39
18.03
18.64
15.77
14.18
12.07
10.29
5.87
14.18
16.08
29
1,726
Bookvalue per sh₩
1,360
1,537
1,583
1,860
1,903
2,042
2,043
2,386
2,694
2,548
1,228
6.01%
6.34%
—
1,690
FCF per share₩
3,123
3,296
3,764
4,553
5,041
5,405
6,417
6,837
8,147
8,263
608.47
10.39%
12.35%
—
1,487
Dividend per sh₩
1,137
1,209
1,244
1,097
1,190
1,092
941.95
1,020
985.98
1,053
876.59
(2.42%)
(0.62%)
—
9.19
Div yield (avg)%
9.18
12.09
9.70
6.91
5.10
5.85
3.64
5.39
7.71
8.63
23.65
5.85
7.31
83
25.53
Payout ratio%
9.99
12.12
13.56
14.29
15.52
16.06
16.91
18.51
17.86
19.46
9.98
17.86
15.79
83
17.95
Shares (diluted)M
19.35
18.14
16.99
18.36
20.27
20.64
22.31
23.51
22.14
20.84
17.75
0.56%
1.79%
60
14.11
Buyback yield%
23.87
23.53
21.71
22.35
21.88
23.18
21.90
22.01
23.35
26.18
29.21
23.18
22.76
48
1.280
D/E ratiox
1.771
1.590
1.716
1.862
1.651
1.644
1.560
1.633
1.541
1.659
0.396
1.633
1.648
23
16.46
Enterprise value₩B
24.38
21.64
23.18
22.48
21.47
23.55
23.20
20.61
21.27
20.74
14.34
(0.70%)
(0.74%)
77
2.744
LT debt₩B
2.290
2.414
2.549
2.276
2.501
2.424
2.334
2.491
2.714
2.443
4.321
(0.47%)
1.52%
24
Revenue
₩36.16B
6.22%
1.00×
Cost of revenue
₩22.60B
6.29%
1.01×
Operating expenses
₩5.873B
5.70%
0.95×
Property and equipment
21.62%
Goodwill & intangibles
17.12%