24.08
Revenue₩B
54.42
55.72
57.21
58.07
59.37
59.49
60.69
61.05
62.49
61.33
26.61
0.65%
1.12%
46
4.88
Revenue growth%
27.11
27.75
29.05
27.08
29.07
26.21
23.60
25.45
26.86
27.83
19.79
26.21
27.10
26
5.26
Gross margin%
20.14
21.34
21.33
20.69
20.44
20.10
17.45
16.54
16.37
14.84
4.01
16.54
20.12
58
29.29
Operating margin%
14.78
14.47
14.93
15.50
14.35
13.49
11.53
9.19
9.34
10.80
20.60
10.80
13.92
40
18.53
Net margin%
17.50
14.79
17.34
19.52
19.86
20.18
17.24
20.00
18.13
18.02
20.28
18.13
18.08
91
26.20
P/E ratio (avg)x
5.122
5.200
4.806
5.062
5.314
4.819
4.167
3.948
3.833
3.338
13.94
3.948
4.813
71
33.61
EV/EBITx
6.072
6.082
5.952
5.958
5.476
5.232
5.696
5.689
5.491
5.509
25.97
5.509
5.692
48
27.06
FCF yield (avg)%
25.02
23.93
23.05
24.41
25.45
26.83
24.40
21.90
20.84
22.08
10.40
22.08
24.17
85
26.22
FCF margin%
10.63
12.03
10.33
9.14
10.67
8.01
7.94
7.85
5.49
7.34
4.83
7.85
8.57
69
0.453
FCF / Net incomex
0.417
0.384
0.410
0.401
0.414
0.435
0.452
0.478
0.464
0.467
1.252
0.464
0.426
16
27.49
ROIC%
27.16
28.49
31.25
33.09
33.34
33.38
34.30
34.63
32.44
29.96
6.70
33.38
32.76
30
12.61
Return on equity%
24.74
25.89
24.67
23.40
22.15
24.43
24.33
27.07
25.45
26.38
16.40
25.45
24.71
88
22.61
Return on assets%
25.01
23.30
22.73
25.72
26.37
28.47
31.43
31.68
32.39
34.04
2.79
31.68
27.42
24
3,883
EPS₩
3,359
3,640
3,575
3,366
3,707
3,641
3,899
3,668
3,988
4,252
4,188
2.78%
1.37%
—
24.42
EPS growth%
8.07
8.25
6.75
7.64
7.11
6.64
8.21
9.23
10.30
12.74
10.98
9.23
8.14
45
5,631
Bookvalue per sh₩
5,986
6,163
6,142
6,315
6,937
8,151
9,474
10,651
12,309
14,125
2,475
15.28%
8.78%
—
5,250
FCF per share₩
4,258
4,278
4,266
4,251
4,565
4,999
4,686
4,852
5,383
5,312
2,018
3.08%
3.30%
—
4,392
Dividend per sh₩
1,427
1,621
1,634
1,701
1,904
1,932
1,962
1,914
2,166
2,059
1,771
1.57%
3.77%
—
7.47
Div yield (avg)%
8.86
9.33
9.46
12.24
13.33
16.27
14.41
15.72
17.21
15.02
5.82
15.72
13.87
81
26.97
Payout ratio%
14.87
14.05
12.29
10.82
10.32
7.99
8.71
11.09
11.79
9.66
22.56
9.66
10.95
36
8.919
Shares (diluted)M
6.270
5.685
5.064
4.529
4.748
4.246
3.696
3.340
3.569
3.683
8.960
(4.95%)
(5.37%)
80
27.99
Buyback yield%
22.98
24.96
27.25
27.86
28.80
29.94
31.26
33.66
35.17
34.37
12.56
33.66
29.37
42
1.244
D/E ratiox
2.908
3.118
3.256
3.565
3.496
3.616
3.687
4.124
4.852
4.862
0.330
4.124
3.591
51
2.841
Enterprise value₩B
28.96
30.53
28.59
30.50
31.54
30.92
33.58
33.26
35.20
33.44
34.48
1.18%
1.15%
18
38.38
LT debt₩B
13.36
14.39
15.62
15.23
16.68
16.19
17.28
19.73
19.68
20.30
31.29
4.00%
5.40%
39
Revenue
₩61.33B
1.12%
1.00×
Cost of revenue
₩42.39B
0.99%
0.99×
Operating expenses
₩8.942B
1.47%
1.04×
Property and equipment
14.72%