66.33
Revenue₩B
92.54
94.08
94.79
93.37
94.31
95.99
99.15
101.2
104.0
107.2
72.71
2.59%
1.53%
30
27.78
Revenue growth%
5.55
2.84
3.12
3.33
6.09
6.77
4.90
5.96
4.72
3.74
25.03
4.90
4.81
31
10.11
Gross margin%
15.21
14.92
15.00
17.72
16.11
16.86
18.20
17.85
15.19
14.37
14.47
16.86
15.66
54
17.26
Operating margin%
7.40
7.60
7.39
10.20
9.29
7.56
9.43
7.96
10.00
9.12
7.85
9.12
8.54
18
25.95
Net margin%
17.27
16.89
14.98
15.55
14.63
12.15
9.87
8.42
8.42
8.91
18.07
8.91
13.39
31
19.15
P/E ratio (avg)x
48.67
51.83
54.15
52.11
50.29
53.25
52.25
55.20
51.96
47.08
25.15
52.25
52.04
87
11.18
EV/EBITx
11.70
10.53
9.256
8.514
9.403
9.241
9.274
9.366
9.412
9.482
12.76
9.366
9.384
23
3.25
FCF yield (avg)%
16.81
15.50
13.96
14.27
14.63
13.42
12.32
14.24
13.70
15.75
26.74
13.70
14.25
20
17.98
FCF margin%
18.85
19.66
17.67
15.35
15.08
17.71
17.76
19.51
18.65
19.62
20.73
18.65
18.21
25
1.487
FCF / Net incomex
1.606
1.670
1.969
1.921
2.266
2.449
2.729
3.203
3.646
3.530
0.963
3.203
2.358
15
26.19
ROIC%
11.53
11.28
10.39
10.86
10.38
8.05
5.13
4.62
4.35
6.96
18.91
5.13
9.21
87
23.44
Return on equity%
16.29
17.51
20.22
18.32
20.11
21.41
23.54
25.42
22.93
24.15
8.66
23.54
20.81
52
3.84
Return on assets%
5.64
4.01
6.69
7.88
5.73
2.86
2.05
3.62
5.41
2.64
8.93
2.86
4.71
78
104.12
EPS₩
104.21
94.84
99.27
101.39
108.32
107.73
94.51
84.95
81.30
71.71
113.27
(7.92%)
(3.18%)
—
28.29
EPS growth%
10.01
10.78
11.38
9.08
7.38
10.14
10.05
8.94
9.46
10.91
8.76
10.05
10.03
32
132.37
Bookvalue per sh₩
810.37
886.34
946.96
936.84
908.78
915.87
981.81
1,116
1,255
1,188
277.73
5.50%
5.14%
—
397.93
FCF per share₩
551.16
553.31
651.49
718.74
803.90
876.01
866.43
896.18
1,017
1,178
525.00
7.95%
8.14%
—
552.48
Dividend per sh₩
504.38
549.51
547.51
580.14
580.04
636.02
649.59
653.29
712.86
687.93
372.85
3.47%
3.13%
—
9.50
Div yield (avg)%
10.22
13.21
13.29
15.36
14.25
11.66
12.97
15.69
14.36
16.53
12.79
14.36
13.77
24
25.92
Payout ratio%
13.22
10.85
11.22
9.90
12.69
11.12
10.11
7.59
4.78
6.11
7.21
7.59
10.48
10
81.86
Shares (diluted)M
104.4
103.3
114.5
108.0
123.6
135.2
144.6
156.4
170.2
193.8
81.56
9.42%
5.99%
49
10.52
Buyback yield%
12.59
11.75
9.99
9.00
8.64
8.29
10.76
11.14
9.39
12.03
21.79
10.76
10.38
9
1.762
D/E ratiox
1.848
1.620
1.425
1.308
1.356
1.185
1.172
1.288
1.187
1.252
0.339
1.187
1.298
87
42.05
Enterprise value₩B
144.9
150.7
167.8
167.2
164.6
184.2
187.8
201.1
226.7
231.0
33.54
7.01%
5.03%
62
95.25
LT debt₩B
213.6
210.3
220.4
262.4
298.7
336.0
363.0
355.0
417.0
464.0
12.46
9.21%
8.16%
49
Revenue
₩107.2B
1.53%
1.00×
Cost of revenue
₩75.02B
1.53%
1.00×
Operating expenses
₩18.74B
1.08%
0.96×
Goodwill & intangibles
18.20%
Property and equipment
17.81%