14.26
Revenue₩B
39.92
41.96
43.41
44.41
46.57
47.81
49.38
50.47
52.25
54.92
14.70
3.35%
3.50%
78
22.78
Revenue growth%
9.91
7.67
7.56
5.93
3.03
2.98
0.40
2.76
3.99
1.60
6.39
2.76
3.51
69
9.21
Gross margin%
30.53
32.52
34.36
35.62
34.68
36.04
35.98
37.16
37.76
38.65
5.97
37.16
35.80
5
27.14
Operating margin%
18.38
18.00
20.80
21.52
21.17
23.03
24.97
24.10
21.69
20.37
10.05
23.03
21.35
82
18.86
Net margin%
11.91
13.66
15.46
17.50
19.43
16.58
19.04
21.82
19.62
20.03
28.69
19.62
18.27
16
19.00
P/E ratio (avg)x
6.148
6.856
6.772
6.632
7.073
7.027
6.372
6.604
6.992
7.137
30.18
6.992
6.814
88
31.89
EV/EBITx
8.583
8.885
8.589
7.812
7.081
7.393
7.974
8.968
9.205
9.223
27.23
8.968
8.586
41
26.08
FCF yield (avg)%
16.08
13.10
11.07
8.36
5.76
6.56
7.64
9.74
10.13
12.42
2.46
9.74
9.94
35
29.31
FCF margin%
6.19
5.34
7.08
8.64
5.76
3.51
5.38
7.93
8.72
5.95
8.30
5.95
6.07
59
0.731
FCF / Net incomex
0.900
0.829
0.847
0.869
0.767
0.745
0.784
0.711
0.775
0.687
1.396
0.745
0.779
68
4.76
ROIC%
28.56
27.21
28.83
28.56
26.39
28.58
26.23
26.19
25.07
24.37
23.66
26.19
26.80
74
27.57
Return on equity%
2.63
4.80
4.34
6.96
7.23
8.51
6.86
9.56
12.13
9.87
22.13
9.56
7.09
94
2.60
Return on assets%
26.52
24.89
26.81
26.58
24.47
21.55
24.17
23.94
21.04
20.28
19.52
21.55
24.32
74
1,530
EPS₩
899.56
938.45
882.48
934.42
928.21
951.49
953.23
1,030
1,056
1,052
1,636
2.53%
1.96%
—
27.79
EPS growth%
10.84
9.95
7.08
6.99
6.63
4.47
3.82
4.51
6.97
5.36
16.69
4.51
6.80
31
1,651
Bookvalue per sh₩
497.38
535.89
555.97
489.43
532.80
499.03
517.68
527.82
513.47
556.89
1,008
0.89%
0.71%
—
981.36
FCF per share₩
1,535
1,586
1,559
1,434
1,282
1,423
1,552
1,377
1,503
1,402
574.37
1.81%
(0.60%)
—
1,578
Dividend per sh₩
1,470
1,300
1,378
1,452
1,271
1,388
1,211
1,153
1,084
1,056
1,720
(3.64%)
(3.06%)
—
23.15
Div yield (avg)%
12.31
13.22
14.37
16.92
19.37
16.94
14.97
12.06
9.66
6.75
9.26
12.06
13.79
29
5.48
Payout ratio%
4.46
2.79
5.60
4.07
4.82
2.67
4.57
3.73
5.62
6.78
27.18
4.57
4.52
64
21.48
Shares (diluted)M
19.39
18.93
19.95
20.46
19.71
17.54
16.88
17.08
16.98
16.60
21.45
(3.37%)
(1.01%)
11
25.28
Buyback yield%
7.01
7.66
9.91
7.12
6.00
6.07
3.99
1.50
0.40
0.41
4.88
1.50
6.03
90
0.845
D/E ratiox
0.236
0.230
0.223
0.245
0.228
0.226
0.254
0.266
0.294
0.288
1.402
0.266
0.241
55
56.68
Enterprise value₩B
36.71
37.64
39.44
38.65
40.33
38.57
35.72
32.04
27.99
29.92
27.27
(5.80%)
(1.89%)
61
51.35
LT debt₩B
76.32
73.73
77.73
78.10
82.25
79.16
88.78
92.79
94.29
107.8
49.20
5.56%
4.23%
14
Revenue
₩54.92B
3.50%
1.00×
Cost of revenue
₩38.44B
3.50%
1.00×
Operating expenses
₩8.508B
2.55%
0.91×
Property and equipment
19.64%