29.38
Revenue₩B
37.84
39.81
41.81
44.70
46.49
49.71
52.18
54.73
56.33
60.27
32.21
5.33%
5.19%
86
2.97
Revenue growth%
25.22
25.11
22.24
20.82
22.70
22.79
22.11
21.16
19.16
16.60
6.38
21.16
22.17
16
7.40
Gross margin%
0.40
0.40
0.40
0.40
2.84
5.54
4.11
2.08
2.15
4.26
25.72
4.11
2.12
66
4.68
Operating margin%
18.65
17.96
18.02
19.70
20.81
20.38
19.06
18.10
16.25
14.79
18.07
18.10
18.38
33
11.38
Net margin%
5.33
5.10
2.58
0.40
2.29
4.74
2.35
3.22
4.55
6.28
21.23
4.55
3.88
8
13.40
P/E ratio (avg)x
29.33
27.52
27.34
30.59
29.02
28.60
32.51
31.93
33.95
38.91
33.36
32.51
29.96
52
32.91
EV/EBITx
24.69
23.64
24.07
22.68
24.57
27.45
26.97
30.33
32.54
29.94
23.10
29.94
25.83
13
13.34
FCF yield (avg)%
6.68
4.74
5.94
3.44
1.83
3.89
3.07
0.83
3.11
6.10
26.72
3.11
3.66
84
14.71
FCF margin%
14.35
14.09
16.12
18.01
19.02
16.28
15.82
14.96
17.85
17.23
23.49
16.28
16.20
52
0.465
FCF / Net incomex
1.071
1.172
1.404
1.540
1.595
1.559
1.847
1.881
1.906
2.178
0.212
1.881
1.577
25
29.09
ROIC%
5.06
7.61
5.01
6.93
7.78
8.03
6.60
4.04
1.60
3.73
15.37
4.04
5.83
33
3.28
Return on equity%
5.11
6.29
8.38
11.01
10.11
11.52
13.08
14.73
12.81
14.71
12.48
13.08
11.27
51
20.83
Return on assets%
7.64
5.90
5.46
6.90
7.64
4.98
6.37
8.89
9.27
9.30
6.90
8.89
7.27
53
1,460
EPS₩
1,305
1,378
1,582
1,517
1,674
1,587
1,610
1,623
1,520
1,605
1,531
(0.84%)
3.14%
—
4.00
EPS growth%
29.44
31.88
34.58
36.90
37.46
35.59
35.95
38.74
36.30
38.81
25.66
36.30
36.12
63
765.04
Bookvalue per sh₩
345.63
362.38
396.06
353.55
315.10
323.19
316.82
311.96
309.77
317.78
672.74
0.17%
(1.38%)
—
418.44
FCF per share₩
1,321
1,373
1,308
1,357
1,422
1,627
1,708
1,985
1,972
2,328
419.10
10.36%
6.48%
—
611.10
Dividend per sh₩
516.44
525.91
602.71
635.92
665.00
675.11
728.31
778.37
727.13
682.83
1,087
0.53%
2.96%
—
6.81
Div yield (avg)%
9.18
8.47
8.41
5.53
4.38
2.58
0.40
0.40
0.40
2.32
26.09
0.40
3.48
12
29.80
Payout ratio%
25.62
27.27
26.57
26.79
25.76
25.49
24.57
21.67
23.27
23.75
8.70
23.75
25.55
20
26.50
Shares (diluted)M
18.77
15.86
14.86
12.57
12.70
12.24
12.89
11.17
10.36
10.27
26.53
(4.15%)
(7.03%)
76
21.40
Buyback yield%
5.49
7.67
7.19
9.04
7.92
7.96
7.10
5.74
3.32
5.61
20.98
5.74
7.15
34
0.931
D/E ratiox
1.110
1.151
1.193
1.318
1.313
1.531
1.635
1.746
2.034
2.106
0.926
1.746
1.424
5
38.99
Enterprise value₩B
7.105
8.072
8.136
9.103
9.333
9.783
10.46
11.24
12.81
15.12
35.22
10.13%
8.78%
7
55.98
LT debt₩B
34.74
33.21
32.47
31.46
33.62
39.56
42.05
43.61
43.20
47.44
33.18
7.13%
4.24%
60
Revenue
₩60.27B
5.19%
1.00×
Cost of revenue
₩28.21B
4.96%
0.98×
Operating expenses
₩14.45B
5.12%
0.99×
Goodwill & intangibles
17.69%
Property and equipment
16.63%