11.52
Revenue₩B
12.54
13.25
14.10
15.09
16.57
17.51
18.40
19.62
21.42
22.89
12.02
6.67%
7.12%
72
26.64
Revenue growth%
19.90
20.82
20.99
19.88
22.42
23.80
25.38
24.54
26.93
27.39
25.61
25.38
23.11
79
19.87
Gross margin%
0.77
2.98
3.89
4.11
1.63
3.50
0.80
0.40
2.91
4.22
25.39
2.91
2.94
13
11.19
Operating margin%
13.79
12.56
9.95
7.99
10.75
8.04
10.01
12.85
10.20
12.75
16.78
10.20
10.48
81
29.98
Net margin%
6.64
4.07
1.43
2.52
1.78
0.40
0.40
0.40
0.40
0.40
26.75
0.40
0.92
31
11.77
P/E ratio (avg)x
26.43
29.18
27.21
30.80
29.47
31.57
33.11
34.64
33.72
34.34
15.97
33.72
31.18
80
6.819
EV/EBITx
25.87
27.19
29.40
25.43
23.75
23.07
20.71
18.34
16.63
17.80
18.14
18.34
23.41
41
19.47
FCF yield (avg)%
10.92
13.25
14.11
16.67
19.57
17.16
17.68
17.97
19.61
20.91
2.69
17.97
17.42
74
25.71
FCF margin%
5.57
6.31
3.45
6.41
5.49
8.28
5.32
6.83
8.04
6.46
4.60
6.83
6.36
79
0.287
FCF / Net incomex
0.114
0.118
0.118
0.128
0.120
0.137
0.133
0.146
0.170
0.169
0.937
0.146
0.131
10
8.62
ROIC%
20.98
18.80
20.72
23.14
22.67
21.31
24.11
23.74
22.55
20.96
14.70
22.55
21.93
58
15.14
Return on equity%
4.96
2.02
1.04
3.56
3.59
5.52
3.85
5.49
8.22
5.66
26.12
5.52
4.40
41
19.57
Return on assets%
13.73
14.49
15.80
16.43
16.84
17.68
18.31
21.20
18.87
16.70
25.73
18.31
16.77
17
4,710
EPS₩
3,220
2,938
2,976
2,808
2,777
2,735
2,761
2,553
2,410
2,347
5,109
(3.31%)
(2.67%)
—
7.97
EPS growth%
0.40
0.40
0.40
2.42
2.49
1.27
4.00
1.95
4.66
3.51
16.02
3.51
2.19
71
5,062
Bookvalue per sh₩
6,025
5,840
5,594
6,331
6,661
6,580
6,052
6,340
6,321
6,280
3,645
(1.17%)
0.64%
—
3,956
FCF per share₩
5,234
5,661
5,285
4,779
4,902
4,668
5,101
4,666
4,392
4,883
1,944
(0.08%)
(0.50%)
—
1,205
Dividend per sh₩
1,542
1,446
1,386
1,484
1,576
1,492
1,672
1,662
1,821
1,639
6,439
0.78%
1.40%
—
13.84
Div yield (avg)%
16.31
17.90
19.78
18.32
18.16
16.70
17.39
16.74
16.65
18.10
9.47
16.74
17.64
72
9.08
Payout ratio%
20.32
18.73
16.66
14.75
13.18
11.39
10.02
11.92
10.22
12.22
6.19
11.39
12.70
29
1.986
Shares (diluted)M
1.730
1.491
1.421
1.389
1.293
1.214
1.087
1.124
1.199
1.205
2.069
(1.41%)
(4.37%)
56
7.77
Buyback yield%
18.13
16.40
14.32
16.87
17.60
14.62
15.87
14.94
13.05
11.08
28.54
14.62
15.40
56
0.207
D/E ratiox
1.768
2.045
2.321
2.304
2.448
2.887
3.206
3.115
3.191
3.652
1.705
3.191
2.667
20
23.30
Enterprise value₩B
13.96
13.72
15.91
17.22
19.92
22.11
25.52
24.50
28.19
28.53
21.29
7.45%
8.57%
86
22.97
LT debt₩B
24.41
25.56
25.22
25.85
24.34
26.82
25.62
25.35
28.50
32.67
29.06
6.06%
3.51%
56
Revenue
₩22.89B
7.12%
1.00×
Cost of revenue
₩13.41B
6.84%
0.97×
Operating expenses
₩2.540B
7.83%
1.07×
Cash and investments
17.52%
Goodwill & intangibles
16.52%