33.04
Revenue₩B
43.46
45.74
46.48
47.75
48.95
52.02
55.02
56.94
59.99
61.15
36.46
4.55%
4.03%
67
11.15
Revenue growth%
1.03
1.42
0.40
3.36
1.44
0.40
3.38
5.87
5.77
6.12
15.76
5.77
2.40
75
19.82
Gross margin%
6.37
8.96
6.04
4.67
6.21
4.04
1.40
1.61
0.99
0.40
3.74
1.40
4.35
58
2.09
Operating margin%
8.29
7.68
9.79
8.65
8.18
6.54
7.55
9.23
8.00
7.61
20.73
7.61
8.09
50
19.65
Net margin%
23.80
26.27
28.39
28.45
29.54
26.58
25.83
24.77
26.61
28.02
22.40
26.58
26.60
34
36.20
P/E ratio (avg)x
14.39
13.82
15.49
15.78
15.91
15.62
15.56
16.45
18.31
17.42
7.508
16.45
15.70
29
14.91
EV/EBITx
6.592
6.429
6.814
7.246
7.431
7.105
6.546
7.067
6.559
6.427
24.19
6.559
6.703
79
12.79
FCF yield (avg)%
13.93
13.93
15.34
13.78
13.42
11.04
8.80
5.84
6.68
5.80
27.07
6.68
12.23
85
10.76
FCF margin%
23.68
25.31
27.28
27.50
27.12
26.44
26.06
28.54
27.18
28.54
18.94
27.18
27.15
48
0.227
FCF / Net incomex
1.408
1.686
1.703
1.765
1.812
1.998
1.948
2.342
2.567
2.708
0.259
2.342
1.880
83
11.62
ROIC%
0.40
0.63
0.40
2.94
1.82
1.75
4.62
6.74
8.50
8.31
15.35
6.74
2.38
87
16.57
Return on equity%
22.21
21.25
19.89
21.09
20.85
19.11
16.22
19.09
21.13
21.61
8.23
19.11
20.97
22
20.60
Return on assets%
22.83
25.43
23.75
22.73
24.71
26.52
27.65
26.48
25.03
23.24
28.79
26.48
24.87
33
718.28
EPS₩
281.26
247.52
214.11
197.96
200.89
211.63
228.93
218.16
186.60
190.03
749.07
(1.11%)
(5.32%)
—
15.99
EPS growth%
4.09
1.26
0.40
3.29
1.94
2.63
3.98
2.47
2.05
1.30
9.71
2.47
2.26
22
560.09
Bookvalue per sh₩
516.21
485.14
507.49
500.70
503.18
517.38
530.49
519.00
527.23
454.29
947.63
(2.02%)
(1.52%)
—
330.36
FCF per share₩
467.22
464.08
476.79
498.32
496.22
532.78
488.18
474.68
461.28
484.82
1,008
(0.46%)
(0.03%)
—
802.74
Dividend per sh₩
767.42
887.52
1,026
1,015
955.81
932.72
923.55
869.15
932.23
948.53
1,474
(0.15%)
3.20%
—
9.84
Div yield (avg)%
33.45
33.92
31.53
28.86
28.05
26.18
23.55
24.92
22.20
22.51
21.38
23.55
27.11
72
4.60
Payout ratio%
26.09
28.80
28.98
27.05
24.55
22.75
21.52
19.47
17.95
18.62
25.77
19.47
23.65
66
18.60
Shares (diluted)M
18.43
16.30
17.73
16.08
16.99
18.70
16.90
15.58
16.73
15.55
18.57
(1.76%)
(0.93%)
91
28.40
Buyback yield%
26.73
26.70
28.48
30.31
29.58
32.06
31.24
29.44
30.48
29.35
22.71
30.48
29.51
9
0.930
D/E ratiox
0.712
0.608
0.622
0.557
0.585
0.549
0.524
0.567
0.519
0.440
1.750
0.524
0.562
32
26.82
Enterprise value₩B
5.111
5.547
6.100
6.141
7.030
7.496
7.815
7.706
7.260
6.903
39.17
(0.37%)
2.80%
72
6.108
LT debt₩B
15.33
15.51
16.38
17.38
15.37
14.96
13.51
11.76
10.64
9.499
46.63
(9.18%)
(5.33%)
45
Revenue
₩61.15B
4.03%
1.00×
Cost of revenue
₩41.99B
4.11%
1.01×
Operating expenses
₩9.929B
4.13%
1.01×
Property and equipment
16.07%