11.87
Revenue₩B
25.66
27.35
28.53
29.42
31.40
33.78
35.81
36.90
39.21
41.12
12.30
5.54%
5.23%
29
19.78
Revenue growth%
30.60
31.90
31.55
31.71
32.79
33.62
36.05
33.98
34.53
31.99
19.67
33.98
32.39
75
21.67
Gross margin%
0.40
1.46
0.40
2.16
1.72
4.17
2.87
2.42
3.17
1.88
26.87
2.87
2.02
42
2.31
Operating margin%
7.32
6.88
6.78
7.90
6.08
5.95
4.75
3.26
5.37
3.00
17.94
4.75
6.01
12
23.68
Net margin%
25.83
27.05
24.24
26.44
24.42
25.49
25.69
27.82
28.33
31.04
27.51
27.82
26.14
46
23.59
P/E ratio (avg)x
24.94
23.31
24.85
22.57
24.16
25.24
25.24
27.31
25.05
26.38
33.16
25.24
25.00
46
13.39
EV/EBITx
26.06
26.10
26.36
27.81
27.89
29.73
28.18
31.16
33.95
35.33
11.78
31.16
28.03
22
18.05
FCF yield (avg)%
16.50
17.83
15.61
16.30
16.20
17.58
16.22
17.23
17.42
15.86
13.40
17.23
16.40
33
11.26
FCF margin%
0.40
1.10
0.40
0.40
0.40
1.55
2.03
3.22
0.40
1.21
19.37
1.55
0.75
62
0.148
FCF / Net incomex
0.487
0.497
0.518
0.506
0.482
0.428
0.432
0.471
0.522
0.525
0.852
0.471
0.492
28
29.17
ROIC%
22.38
25.20
27.85
28.52
28.29
25.86
23.93
23.85
26.49
29.04
18.72
25.86
26.17
84
5.84
Return on equity%
7.61
7.10
8.59
6.72
9.47
10.45
11.54
9.96
10.06
8.32
28.27
10.06
9.03
8
17.48
Return on assets%
28.14
28.99
31.28
30.22
28.30
30.28
32.13
32.51
30.49
28.93
17.92
30.49
30.25
34
151.88
EPS₩
213.61
182.03
192.94
189.31
195.08
174.76
151.30
127.51
112.73
119.89
162.70
(9.28%)
(6.80%)
—
15.70
EPS growth%
12.57
11.51
9.58
12.40
9.42
8.01
9.28
7.98
6.25
6.91
12.39
7.98
9.35
83
124.23
Bookvalue per sh₩
152.17
149.95
164.17
195.86
231.35
227.78
244.12
266.86
282.60
296.99
470.99
5.12%
6.87%
—
190.05
FCF per share₩
507.77
544.10
602.21
573.15
541.04
563.71
538.68
526.80
472.61
457.45
281.55
(3.30%)
(0.32%)
—
615.84
Dividend per sh₩
278.54
306.94
277.00
299.55
299.14
307.15
293.05
319.27
334.59
363.29
693.93
3.96%
1.79%
—
15.68
Div yield (avg)%
2.14
0.40
0.40
3.12
0.40
0.40
0.40
0.40
0.40
0.40
24.97
0.40
0.40
91
16.26
Payout ratio%
4.73
6.05
5.11
5.48
6.57
5.93
8.04
8.75
9.11
8.07
8.35
8.07
6.31
65
17.90
Shares (diluted)M
20.86
21.01
22.21
23.72
23.86
26.90
27.84
27.93
29.29
31.40
18.32
5.65%
5.22%
54
9.69
Buyback yield%
16.36
19.02
18.58
20.15
21.71
23.49
23.03
21.63
23.21
24.93
6.21
23.21
21.67
5
1.186
D/E ratiox
0.908
0.934
0.972
1.071
1.193
1.259
1.246
1.380
1.396
1.621
0.973
1.380
1.219
38
4.682
Enterprise value₩B
26.74
23.27
24.03
21.27
22.13
20.32
20.02
21.12
19.24
20.41
9.289
(1.60%)
(2.99%)
72
23.82
LT debt₩B
35.15
32.84
31.99
35.06
38.18
43.60
41.22
44.80
51.05
56.44
32.50
8.13%
5.43%
24
Revenue
₩41.12B
5.23%
1.00×
Cost of revenue
₩23.11B
5.17%
0.99×
Operating expenses
₩7.633B
4.93%
0.97×
Property and equipment
19.35%
Goodwill & intangibles
18.86%