32.81
Revenue₩B
33.86
34.02
34.02
34.86
34.31
33.99
34.94
35.95
35.97
36.91
34.90
1.47%
0.99%
22
23.41
Revenue growth%
26.88
26.99
27.53
29.08
32.05
31.38
33.67
32.48
30.23
28.35
29.49
31.38
29.65
29
22.33
Gross margin%
5.25
5.42
3.35
4.00
2.02
3.72
4.08
4.37
2.88
1.07
15.32
3.72
3.86
93
7.93
Operating margin%
17.75
20.58
19.10
16.73
17.00
15.75
15.70
17.45
20.01
22.46
6.15
17.45
17.60
17
10.34
Net margin%
17.06
18.62
18.12
20.15
22.48
21.03
18.98
19.78
21.48
24.36
26.24
21.03
19.97
43
24.90
P/E ratio (avg)x
23.30
21.52
23.00
22.60
25.85
23.73
23.77
26.63
26.16
29.16
27.24
26.16
23.75
35
35.29
EV/EBITx
11.93
11.27
11.34
12.84
12.70
12.43
13.82
14.51
13.70
13.24
34.03
13.70
12.77
85
7.29
FCF yield (avg)%
8.85
6.28
4.35
2.78
4.76
6.67
4.50
5.75
8.06
5.22
8.98
5.75
5.48
33
25.80
FCF margin%
4.82
7.71
8.44
8.70
11.38
14.26
13.17
10.24
11.00
11.26
4.87
11.26
10.62
36
0.229
FCF / Net incomex
0.347
0.384
0.429
0.447
0.425
0.444
0.487
0.467
0.512
0.506
1.779
0.487
0.445
82
22.65
ROIC%
9.12
10.15
10.40
11.86
11.75
9.68
8.87
10.69
9.31
7.96
7.84
9.31
9.92
14
7.77
Return on equity%
6.66
6.81
8.75
9.12
11.97
14.87
14.73
12.44
13.77
13.42
12.94
13.77
12.20
13
10.55
Return on assets%
17.13
20.00
19.89
19.90
20.00
19.10
18.32
18.17
18.77
18.79
15.34
18.77
18.95
35
829.17
EPS₩
575.14
586.71
571.60
520.20
522.39
455.00
476.45
414.32
363.57
347.43
878.39
(7.83%)
(5.41%)
—
6.93
EPS growth%
26.94
28.96
28.76
30.27
28.00
27.80
27.75
29.28
27.25
26.69
2.78
27.75
27.90
12
1,695
Bookvalue per sh₩
1,734
1,627
1,440
1,526
1,369
1,214
1,297
1,228
1,283
1,247
1,618
(1.85%)
(3.44%)
—
761.91
FCF per share₩
2,507
2,774
3,143
2,914
3,183
3,307
3,723
4,060
4,529
4,519
1,927
7.26%
6.51%
—
1,851
Dividend per sh₩
529.30
514.99
552.09
554.48
603.74
593.90
666.28
736.84
691.55
732.54
1,487
3.94%
4.72%
—
12.34
Div yield (avg)%
6.02
6.19
8.63
9.46
9.32
10.40
12.07
13.67
13.83
11.45
29.04
12.07
9.93
81
28.77
Payout ratio%
20.01
17.37
19.55
21.11
18.15
17.46
18.46
17.01
17.40
15.15
9.79
17.40
17.80
22
9.312
Shares (diluted)M
11.46
10.47
10.44
9.235
8.920
9.317
9.377
8.227
7.463
8.092
9.779
(1.93%)
(2.47%)
70
17.04
Buyback yield%
7.96
5.82
8.75
8.22
5.25
3.70
1.47
0.40
1.69
0.40
5.13
1.47
4.47
28
1.780
D/E ratiox
2.047
2.187
2.258
2.533
2.845
3.050
3.093
2.885
3.064
3.212
0.497
3.064
2.865
73
35.69
Enterprise value₩B
69.79
69.42
83.20
97.75
109.3
129.4
130.6
155.5
175.8
181.8
18.88
10.71%
12.18%
31
3.428
LT debt₩B
47.49
52.25
54.33
59.30
68.06
74.64
80.93
76.64
84.73
83.55
10.41
4.19%
7.19%
26
Revenue
₩36.91B
0.99%
1.00×
Cost of revenue
₩15.27B
0.86%
0.99×
Operating expenses
₩8.830B
1.28%
1.03×
Goodwill & intangibles
17.84%
Property and equipment
17.32%