5.156
Revenue₩B
11.86
12.36
12.81
13.43
14.14
14.80
15.05
15.28
15.84
16.76
5.267
3.46%
3.77%
59
5.44
Revenue growth%
8.73
9.04
11.05
9.10
11.69
14.54
11.77
10.38
11.92
9.24
12.50
11.77
10.71
46
3.91
Gross margin%
10.62
13.00
12.51
9.63
11.52
12.80
11.89
12.18
9.97
11.29
28.57
11.89
11.71
88
8.93
Operating margin%
5.89
3.03
2.72
4.22
1.84
3.39
0.56
1.07
1.48
0.41
2.83
1.07
2.28
11
10.35
Net margin%
19.01
21.23
19.34
18.71
18.06
18.75
16.09
15.67
15.30
17.23
4.80
16.09
18.39
44
23.66
P/E ratio (avg)x
29.08
30.35
26.59
28.15
26.59
26.11
22.27
22.79
19.81
16.87
32.02
22.27
26.35
89
16.67
EV/EBITx
15.36
17.08
16.71
18.07
19.52
19.42
21.14
23.34
23.14
25.28
15.54
23.14
19.47
88
26.98
FCF yield (avg)%
24.77
24.91
22.84
23.22
21.24
19.72
21.52
20.15
18.24
15.47
18.85
19.72
21.38
63
28.76
FCF margin%
19.50
20.97
21.98
24.06
23.31
20.89
20.35
22.16
24.01
26.45
25.64
22.16
22.07
17
0.964
FCF / Net incomex
0.751
0.707
0.629
0.625
0.645
0.557
0.522
0.532
0.534
0.531
1.152
0.532
0.591
29
3.23
ROIC%
0.62
0.40
0.40
0.98
0.64
3.13
1.45
3.46
2.36
4.28
13.89
3.13
1.21
55
20.30
Return on equity%
0.80
0.40
1.83
3.97
1.24
3.67
2.50
0.40
0.40
2.41
7.96
2.41
1.54
6
26.05
Return on assets%
7.44
7.79
6.38
7.24
4.73
5.86
6.01
6.29
8.67
10.82
18.86
6.29
6.81
13
378.17
EPS₩
101.05
100.60
93.99
81.57
70.58
61.34
67.08
62.56
62.49
63.56
402.25
(2.07%)
(5.48%)
—
20.97
EPS growth%
22.50
19.81
18.26
20.82
21.06
19.49
20.28
20.05
17.07
17.35
11.90
19.49
19.93
73
268.26
Bookvalue per sh₩
172.53
166.88
145.93
128.49
124.67
117.30
103.21
97.50
91.98
90.09
118.81
(6.29%)
(6.83%)
—
281.28
FCF per share₩
161.96
144.84
141.90
155.75
166.16
178.99
164.19
151.83
155.00
151.28
110.06
(1.86%)
(1.73%)
—
148.56
Dividend per sh₩
92.51
104.74
118.80
127.38
144.10
132.26
132.35
150.10
163.60
151.14
240.99
0.96%
4.97%
—
29.91
Div yield (avg)%
13.64
14.59
16.97
14.49
11.69
11.29
11.08
10.48
11.24
11.69
14.94
11.24
11.69
26
19.13
Payout ratio%
12.58
11.74
10.47
8.47
7.69
9.10
11.29
13.68
13.44
15.00
21.29
13.44
11.51
93
17.42
Shares (diluted)M
16.38
16.22
17.18
19.22
18.40
16.68
15.52
17.54
19.40
19.04
17.38
0.69%
1.68%
7
14.55
Buyback yield%
27.26
27.80
25.96
26.12
26.66
27.92
25.95
25.55
28.37
30.45
28.23
27.92
26.96
48
0.695
D/E ratiox
1.068
1.043
0.969
1.088
1.039
1.204
1.340
1.462
1.694
1.737
0.322
1.462
1.146
31
12.91
Enterprise value₩B
12.22
13.42
14.62
14.44
14.11
13.01
12.60
12.23
11.51
11.33
2.833
(4.29%)
(0.48%)
7
14.24
LT debt₩B
7.599
7.993
8.830
7.791
8.580
8.645
8.417
7.521
7.682
6.743
1.332
(4.71%)
(0.95%)
49
Revenue
₩16.76B
3.77%
1.00×
Cost of revenue
₩11.38B
3.70%
0.99×
Operating expenses
₩3.039B
3.78%
1.00×
Property and equipment
15.61%