17.99
Revenue₩B
19.42
20.61
22.28
23.50
24.75
26.45
27.59
29.61
30.90
32.85
18.69
5.83%
5.87%
44
17.50
Revenue growth%
8.78
6.28
3.55
5.39
7.87
9.48
9.71
10.62
8.21
6.02
16.74
9.48
8.04
39
5.59
Gross margin%
29.12
26.20
26.76
26.97
28.53
29.16
31.72
31.56
33.61
32.27
8.95
31.72
29.14
94
21.54
Operating margin%
6.94
8.96
7.05
4.82
2.23
3.75
5.37
5.86
3.50
3.31
17.64
3.75
5.10
68
5.06
Net margin%
26.02
25.17
25.89
22.89
24.08
22.76
21.30
19.66
20.10
17.98
29.55
20.10
22.82
65
16.06
P/E ratio (avg)x
23.67
22.13
23.45
23.70
26.61
26.68
29.36
30.39
33.84
31.42
37.11
30.39
26.64
43
22.04
EV/EBITx
30.20
26.91
27.55
27.05
26.23
23.82
25.06
23.81
23.89
21.49
23.18
23.82
25.65
52
4.79
FCF yield (avg)%
2.64
2.39
2.21
3.00
1.00
0.40
1.63
1.19
4.07
4.17
8.46
1.63
2.30
79
12.21
FCF margin%
14.01
16.63
14.87
16.81
19.29
20.06
20.03
20.86
17.96
20.37
27.45
20.06
18.63
64
1.459
FCF / Net incomex
1.464
1.580
1.669
1.734
1.894
2.143
2.224
2.295
2.355
2.772
0.916
2.295
2.019
57
25.47
ROIC%
5.76
6.14
8.26
10.64
10.43
10.14
11.23
12.31
13.46
10.92
5.82
11.23
10.54
50
25.29
Return on equity%
9.56
10.76
12.29
14.21
13.72
11.28
10.07
7.56
9.98
12.83
13.89
10.07
11.02
75
18.29
Return on assets%
5.29
4.57
7.03
9.94
8.44
7.93
6.88
8.44
9.59
9.74
9.23
8.44
8.18
23
1,192
EPS₩
1,418
1,655
1,875
2,118
2,255
2,356
2,747
3,023
2,974
3,271
1,266
7.72%
8.60%
—
28.28
EPS growth%
25.84
23.36
23.23
23.01
22.97
23.55
21.78
22.98
24.48
26.22
15.46
23.55
23.30
60
1,108
Bookvalue per sh₩
243.36
218.04
189.06
179.30
164.46
163.86
142.39
132.20
121.45
106.42
1,197
(8.34%)
(9.08%)
—
498.33
FCF per share₩
766.50
788.30
859.23
789.91
816.01
884.40
844.28
764.32
667.42
687.35
522.15
(3.37%)
(1.30%)
—
678.39
Dividend per sh₩
1,913
1,896
1,876
1,891
2,021
1,986
2,110
2,372
2,864
3,029
1,332
8.43%
6.05%
—
15.89
Div yield (avg)%
25.23
24.58
22.25
19.57
17.74
18.75
18.96
21.86
20.06
18.23
12.28
18.96
19.82
47
11.12
Payout ratio%
27.23
28.95
27.52
27.89
26.75
25.91
23.18
24.41
25.23
23.05
8.31
24.41
26.33
40
17.94
Shares (diluted)M
24.47
27.06
28.33
31.28
34.71
38.45
41.32
47.32
52.92
54.19
18.77
9.32%
7.85%
69
21.56
Buyback yield%
27.24
24.74
27.62
29.80
29.89
32.84
32.31
31.76
32.86
34.61
8.82
32.84
30.82
64
0.862
D/E ratiox
2.276
2.171
2.503
2.392
2.247
2.183
2.517
2.594
2.566
2.461
0.710
2.517
2.427
28
15.32
Enterprise value₩B
32.25
33.74
39.03
42.35
46.47
51.47
57.34
60.44
68.43
71.06
38.22
8.87%
8.86%
69
21.88
LT debt₩B
3.773
4.054
4.150
3.868
3.686
3.391
3.718
3.871
4.387
5.051
35.62
6.50%
4.20%
49
Revenue
₩32.85B
5.87%
1.00×
Cost of revenue
₩18.34B
5.54%
0.97×
Operating expenses
₩7.733B
6.00%
1.01×
Property and equipment
15.40%