36.75
Revenue₩B
46.58
49.42
51.60
53.77
57.36
60.47
64.98
67.94
70.86
76.16
40.04
5.83%
5.47%
71
25.16
Revenue growth%
17.85
15.69
16.25
15.88
16.21
17.31
17.99
18.16
19.12
20.43
14.53
18.16
17.58
35
29.36
Gross margin%
8.82
9.05
11.75
9.57
8.98
11.47
12.75
10.20
11.83
9.87
18.26
11.47
10.04
31
29.91
Operating margin%
10.09
12.37
9.44
11.00
11.70
13.21
14.33
13.21
13.19
13.42
7.20
13.21
12.78
94
5.02
Net margin%
22.90
23.44
25.65
28.42
26.06
23.42
21.45
20.83
23.59
25.32
5.13
23.42
23.51
88
27.47
P/E ratio (avg)x
31.11
36.31
41.89
43.67
52.25
52.59
54.72
55.05
52.90
55.47
34.10
54.72
52.42
14
20.18
EV/EBITx
11.33
12.12
10.79
10.78
9.397
9.095
9.525
10.37
9.571
8.342
21.09
9.525
9.968
12
17.53
FCF yield (avg)%
12.95
13.17
11.95
14.77
14.05
11.33
11.98
11.98
14.93
16.91
29.37
11.98
13.06
44
23.03
FCF margin%
13.59
10.73
11.74
14.58
15.61
15.02
18.02
16.51
17.46
18.65
12.61
17.46
15.32
40
1.721
FCF / Net incomex
1.462
1.583
1.535
1.678
1.759
1.911
1.939
1.860
1.963
2.005
1.696
1.939
1.809
25
18.66
ROIC%
15.93
14.49
15.11
18.00
15.34
14.30
14.10
11.17
13.85
13.07
11.92
13.85
14.39
9
26.93
Return on equity%
6.97
6.22
4.85
3.60
5.85
2.92
2.77
1.02
0.40
2.69
21.41
2.69
3.26
45
11.76
Return on assets%
16.27
16.21
14.35
12.83
10.77
11.42
13.68
12.86
13.47
15.28
28.67
13.47
13.58
69
8,556
EPS₩
17,923
15,841
16,849
16,102
15,372
15,093
16,907
17,292
18,327
19,936
9,017
5.34%
1.37%
—
26.01
EPS growth%
29.51
26.51
28.52
27.58
29.33
29.84
30.73
27.97
29.19
30.58
20.34
29.84
29.26
95
21,988
Bookvalue per sh₩
19,272
17,555
19,287
20,632
20,871
19,866
19,991
19,403
17,424
16,296
19,460
(4.83%)
(1.55%)
—
14,738
FCF per share₩
10,611
9,766
10,237
11,265
11,257
10,256
9,606
9,415
8,767
8,541
21,637
(5.37%)
(1.46%)
—
9,671
Dividend per sh₩
12,592
12,669
12,864
14,021
14,163
15,653
17,228
16,950
18,658
21,488
4,186
8.69%
5.23%
—
3.75
Div yield (avg)%
21.39
19.67
18.36
20.50
21.31
19.73
22.67
22.52
20.63
19.80
26.02
20.63
20.57
12
11.00
Payout ratio%
5.67
7.19
8.61
8.29
7.61
6.54
5.49
4.67
5.31
7.66
2.54
5.49
6.86
70
3.499
Shares (diluted)M
3.857
4.471
4.460
4.250
4.084
4.620
4.301
4.228
4.157
4.394
3.376
1.47%
1.38%
46
4.23
Buyback yield%
6.63
9.57
7.25
8.83
10.54
7.57
9.97
10.40
10.62
13.51
8.01
10.40
9.77
18
0.180
D/E ratiox
2.100
2.313
2.187
2.467
2.565
2.479
2.530
2.506
2.466
2.382
0.177
2.479
2.466
14
30.50
Enterprise value₩B
36.90
42.15
39.63
38.74
36.68
34.76
38.22
37.15
36.13
35.35
28.91
(0.73%)
0.08%
36
50.28
LT debt₩B
88.55
85.05
81.46
77.30
68.02
69.32
60.98
62.27
60.06
63.60
19.52
(1.34%)
(2.32%)
73
Revenue
₩76.16B
5.47%
1.00×
Cost of revenue
₩45.07B
5.59%
1.01×
Operating expenses
₩8.728B
4.82%
0.94×
Property and equipment
16.13%