57.35
Revenue₩B
57.11
62.88
67.53
74.70
82.10
87.52
95.50
104.1
113.5
122.2
60.94
8.27%
8.87%
10
20.82
Revenue growth%
8.55
10.64
10.33
12.85
9.85
6.97
4.78
6.86
9.82
7.03
27.90
6.97
9.19
12
20.36
Gross margin%
15.34
15.67
16.97
15.11
13.78
15.66
14.11
11.71
14.43
16.92
16.05
14.43
15.22
14
4.71
Operating margin%
22.03
22.45
21.91
24.65
22.21
19.98
20.24
22.49
22.37
23.95
2.41
22.37
22.29
47
18.18
Net margin%
15.68
16.14
13.76
16.49
17.69
17.10
15.39
18.18
15.19
16.41
17.12
16.41
16.28
63
37.37
P/E ratio (avg)x
42.98
40.25
45.61
51.43
51.84
50.59
58.08
56.49
59.36
56.70
9.809
56.70
51.64
80
11.27
EV/EBITx
16.88
17.93
18.69
19.69
19.57
18.36
16.75
15.80
13.92
15.30
20.89
15.80
17.41
77
24.33
FCF yield (avg)%
11.13
13.82
13.87
11.29
11.76
10.13
12.26
12.38
13.15
14.74
24.59
12.38
12.32
15
28.06
FCF margin%
1.86
0.85
0.83
1.49
0.40
1.67
0.90
0.40
0.40
0.40
4.64
0.40
0.84
45
0.934
FCF / Net incomex
1.574
1.450
1.654
1.555
1.704
1.900
2.058
1.968
2.158
2.387
0.851
2.058
1.802
40
11.35
ROIC%
14.26
15.14
16.89
18.62
17.80
18.19
16.64
17.45
14.55
13.78
28.24
16.64
16.76
28
24.88
Return on equity%
15.49
13.14
13.35
12.41
12.79
13.95
14.55
16.69
13.78
12.06
26.40
13.95
13.56
16
15.04
Return on assets%
22.10
24.26
21.47
22.86
25.46
24.27
23.12
25.29
27.97
27.99
15.94
25.29
24.26
60
796.33
EPS₩
2,339
2,795
3,180
3,181
3,123
3,545
3,638
4,113
4,387
4,799
874.89
8.97%
7.23%
—
28.85
EPS growth%
16.50
18.76
17.27
19.62
18.22
18.42
16.96
14.16
11.84
10.27
18.91
14.16
17.12
7
391.92
Bookvalue per sh₩
1,229
1,280
1,299
1,226
1,080
962.27
1,029
985.84
839.06
901.76
1,581
(3.54%)
(2.48%)
—
555.59
FCF per share₩
998.43
941.81
913.44
1,008
1,177
1,343
1,400
1,548
1,651
1,570
800.93
5.93%
3.90%
—
1,237
Dividend per sh₩
958.06
971.93
945.94
798.01
700.07
747.18
655.25
663.79
580.26
497.07
1,231
(6.62%)
(7.68%)
—
26.43
Div yield (avg)%
13.10
10.66
11.19
12.15
12.56
10.03
8.71
10.57
7.95
9.22
12.24
9.22
10.62
64
18.67
Payout ratio%
12.82
11.74
12.89
15.38
14.57
16.81
17.42
16.51
15.70
16.29
26.40
16.51
15.54
56
38.47
Shares (diluted)M
39.46
39.80
44.55
42.79
40.37
43.78
47.27
45.08
42.53
46.71
37.80
2.96%
1.38%
63
18.28
Buyback yield%
6.87
5.02
6.26
3.48
2.48
0.40
0.40
0.40
0.40
2.17
2.86
0.40
2.33
30
0.986
D/E ratiox
2.258
2.253
2.536
2.579
2.785
2.660
2.992
3.165
3.033
3.516
1.567
3.033
2.722
85
36.96
Enterprise value₩B
41.08
39.98
37.73
35.44
37.94
39.02
43.51
41.96
46.81
50.99
77.92
6.09%
2.52%
74
93.45
LT debt₩B
80.76
70.92
61.94
59.84
64.31
63.10
62.96
67.60
60.22
54.69
11.84
(3.19%)
(3.75%)
92
Revenue
₩122.2B
8.87%
1.00×
Cost of revenue
₩68.39B
8.48%
0.97×
Operating expenses
₩18.67B
9.66%
1.08×
Property and equipment
18.84%