24.42
Revenue₩B
36.12
37.51
38.90
40.23
40.80
42.48
42.55
42.89
43.85
45.48
26.78
2.19%
2.29%
36
17.63
Revenue growth%
22.47
22.44
24.02
24.13
25.16
24.94
25.56
23.76
23.77
24.28
21.34
24.28
24.08
36
28.81
Gross margin%
16.26
14.46
14.09
15.84
18.17
15.33
14.91
14.99
17.93
15.58
20.56
15.33
15.46
68
28.42
Operating margin%
16.09
16.11
17.37
16.72
19.38
18.54
16.07
13.82
15.71
17.55
13.52
16.07
16.41
70
26.18
Net margin%
12.73
15.07
12.98
11.03
9.02
8.61
11.44
10.16
10.87
12.32
25.96
10.87
11.24
78
25.16
P/E ratio (avg)x
42.82
40.66
40.24
44.74
50.97
51.20
48.40
55.54
54.99
61.34
11.66
54.99
49.68
74
35.43
EV/EBITx
19.47
21.48
20.92
21.99
20.68
19.89
20.30
21.21
19.54
19.82
32.86
19.89
20.49
45
13.00
FCF yield (avg)%
1.88
0.58
2.85
3.65
0.85
0.40
0.40
0.40
0.40
0.40
27.94
0.40
0.49
43
27.06
FCF margin%
5.81
6.97
5.94
8.48
10.28
11.15
12.07
10.49
11.30
13.29
18.43
11.30
10.39
79
1.594
FCF / Net incomex
0.815
0.738
0.789
0.699
0.698
0.742
0.663
0.729
0.680
0.661
0.448
0.680
0.714
13
12.52
ROIC%
8.11
8.15
10.94
13.72
14.95
15.52
14.45
14.20
12.10
13.04
15.51
14.20
13.38
87
3.96
Return on equity%
14.08
13.07
10.89
10.47
10.99
8.84
11.05
9.07
7.65
8.18
18.46
8.84
10.68
68
21.02
Return on assets%
12.90
14.45
14.40
15.71
13.41
12.63
10.69
9.47
11.35
10.28
9.53
10.69
12.76
54
815.70
EPS₩
1,793
1,682
1,719
1,746
1,682
1,884
1,769
1,684
1,657
1,531
886.85
(1.85%)
(1.90%)
—
4.03
EPS growth%
13.08
15.04
13.95
13.69
12.15
12.56
15.00
15.37
14.78
16.40
12.51
15.00
14.37
75
227.44
Bookvalue per sh₩
1,975
2,208
2,505
2,504
2,520
2,620
2,540
2,914
2,752
2,693
1,136
1.34%
2.97%
—
755.30
FCF per share₩
2,452
2,383
2,324
2,568
2,889
2,937
3,367
3,862
3,836
4,031
365.67
6.89%
5.11%
—
1,175
Dividend per sh₩
1,023
1,118
1,084
1,262
1,428
1,565
1,799
1,978
2,070
2,393
1,535
10.88%
9.81%
—
10.10
Div yield (avg)%
28.28
27.98
29.77
29.28
31.86
32.96
31.42
33.16
30.59
29.97
7.27
31.42
30.28
12
13.44
Payout ratio%
30.43
28.10
29.36
30.48
27.49
26.31
28.24
29.38
28.44
28.60
11.39
28.44
28.52
57
12.87
Shares (diluted)M
18.23
17.31
17.34
19.44
21.97
23.18
24.27
23.58
27.79
32.18
13.51
7.93%
6.22%
87
10.26
Buyback yield%
23.67
24.87
27.34
29.96
30.70
32.01
34.95
36.18
34.59
34.88
19.46
34.88
31.35
44
0.341
D/E ratiox
0.178
0.188
0.212
0.210
0.212
0.216
0.222
0.259
0.312
0.375
0.763
0.259
0.214
24
13.56
Enterprise value₩B
18.10
16.55
14.85
15.60
16.71
17.77
19.76
19.59
20.54
20.05
32.64
3.72%
0.41%
76
12.32
LT debt₩B
21.63
19.74
20.83
22.34
21.50
21.52
20.39
21.12
20.88
19.89
28.05
(1.55%)
(0.02%)
60
Revenue
₩45.48B
2.29%
1.00×
Cost of revenue
₩31.61B
2.22%
0.99×
Operating expenses
₩5.500B
3.39%
1.11×
Goodwill & intangibles
17.42%
Property and equipment
16.76%