36.49
Revenue₩B
37.81
38.60
39.60
40.62
41.55
41.66
42.21
42.34
41.80
42.32
40.51
0.37%
1.22%
66
16.91
Revenue growth%
7.21
5.59
3.09
3.46
3.34
2.06
3.82
4.50
3.92
4.35
8.91
3.92
3.87
23
15.56
Gross margin%
26.46
24.48
22.62
20.37
18.07
16.80
14.45
14.75
11.96
9.07
17.43
14.45
17.43
84
21.26
Operating margin%
8.97
11.66
8.91
7.65
9.18
8.34
5.35
8.26
11.13
9.21
13.60
8.34
8.94
29
19.03
Net margin%
1.35
0.44
3.39
1.49
4.12
4.11
5.81
5.55
7.83
9.99
24.75
5.81
4.11
80
16.29
P/E ratio (avg)x
38.10
43.77
50.85
48.99
56.30
59.57
58.41
59.00
58.71
68.70
14.56
59.00
57.35
90
24.87
EV/EBITx
25.42
23.73
24.07
24.87
22.33
23.44
25.01
26.96
27.81
28.67
14.70
26.96
24.94
73
8.26
FCF yield (avg)%
25.49
26.00
23.49
21.21
21.41
21.02
22.27
23.98
21.53
24.40
25.85
22.27
22.88
10
13.29
FCF margin%
0.41
0.40
0.40
0.40
0.40
0.40
1.01
0.50
2.72
3.25
26.95
1.01
0.40
57
1.304
FCF / Net incomex
0.778
0.800
0.891
0.996
1.055
1.056
1.039
1.187
1.236
1.468
1.674
1.187
1.047
86
9.48
ROIC%
22.12
23.91
22.17
21.13
21.93
22.10
23.04
25.47
22.60
20.88
28.12
22.60
22.14
24
7.07
Return on equity%
10.29
10.29
10.54
10.61
9.77
7.35
8.69
11.29
13.36
10.95
16.41
10.95
10.42
44
20.74
Return on assets%
24.62
26.01
26.02
28.05
29.93
29.07
29.38
27.60
29.62
28.28
23.63
29.07
28.16
89
1,623
EPS₩
313.69
286.06
285.63
295.47
317.90
322.46
300.89
297.75
277.87
286.97
1,673
(2.03%)
(1.04%)
—
19.22
EPS growth%
9.91
10.98
11.62
11.34
9.05
10.36
10.48
13.36
14.89
13.01
24.59
13.01
11.16
90
814.29
Bookvalue per sh₩
494.37
505.61
524.11
575.38
539.97
558.74
618.67
545.58
595.25
563.79
1,135
0.87%
1.63%
—
930.88
FCF per share₩
1,818
2,175
2,186
2,336
2,336
2,325
2,674
3,091
3,234
3,553
1,346
8.75%
6.57%
—
1,190
Dividend per sh₩
1,344
1,492
1,506
1,457
1,404
1,442
1,418
1,457
1,398
1,399
299.48
(0.07%)
(0.36%)
—
3.74
Div yield (avg)%
22.43
23.64
22.50
21.56
21.65
21.45
20.70
23.15
24.12
22.08
24.23
22.08
22.25
49
8.70
Payout ratio%
26.40
27.76
29.56
31.03
29.33
28.37
28.75
29.67
29.86
28.05
21.08
28.75
29.04
68
11.13
Shares (diluted)M
13.62
13.27
14.84
16.62
16.49
16.28
14.85
13.69
14.93
15.67
11.11
(1.01%)
2.09%
17
22.17
Buyback yield%
17.56
18.17
17.54
17.11
18.15
17.13
18.57
20.74
19.95
20.67
2.34
19.95
18.16
53
0.425
D/E ratiox
1.210
1.310
1.292
1.383
1.467
1.650
1.629
1.754
1.700
1.921
1.254
1.700
1.548
67
28.57
Enterprise value₩B
28.44
30.51
28.16
29.20
29.44
31.71
27.94
30.86
27.93
29.64
18.25
0.13%
1.34%
32
18.17
LT debt₩B
3.547
4.020
4.038
4.092
4.247
4.538
4.289
4.326
4.725
5.044
35.75
3.50%
3.81%
72
Revenue
₩42.32B
1.22%
1.00×
Cost of revenue
₩24.62B
1.13%
0.99×
Operating expenses
₩9.741B
1.73%
1.05×
Property and equipment
18.84%
Goodwill & intangibles
15.30%