15.04
Revenue₩B
23.76
24.51
24.30
25.06
24.73
25.45
25.62
26.30
25.89
26.03
15.45
1.03%
1.01%
30
20.63
Revenue growth%
16.82
15.88
18.05
16.82
19.60
17.74
19.32
19.33
17.41
20.24
4.24
19.32
17.90
48
15.58
Gross margin%
30.22
31.36
29.58
26.98
25.86
24.39
21.85
22.65
23.67
20.99
13.00
22.65
25.12
52
26.10
Operating margin%
29.18
31.00
29.92
32.30
31.82
29.97
32.54
31.25
28.54
27.47
13.44
29.97
30.48
6
17.16
Net margin%
1.56
0.40
0.40
0.40
3.23
5.80
5.03
3.87
2.12
0.40
27.81
3.87
1.84
38
33.93
P/E ratio (avg)x
13.05
14.67
14.53
13.36
15.08
14.09
13.39
13.86
14.84
16.31
30.53
14.09
14.31
21
18.44
EV/EBITx
16.17
16.22
18.91
21.87
25.42
27.10
30.20
31.37
35.37
37.92
31.77
31.37
26.26
39
23.81
FCF yield (avg)%
8.64
8.14
10.41
12.16
9.46
11.33
8.52
7.77
6.46
8.41
20.79
8.41
8.58
12
17.00
FCF margin%
26.78
27.31
28.61
27.25
25.63
25.76
24.25
26.19
24.57
25.62
21.25
25.62
25.98
58
0.213
FCF / Net incomex
1.315
1.330
1.263
1.254
1.295
1.235
1.208
1.289
1.380
1.582
0.816
1.289
1.292
67
23.41
ROIC%
4.06
2.78
3.49
1.26
1.41
3.15
0.67
0.56
0.40
1.23
14.87
0.67
1.33
55
16.34
Return on equity%
21.32
19.32
17.53
17.28
14.99
12.25
11.72
8.83
8.04
8.42
23.13
8.83
13.62
86
14.23
Return on assets%
0.40
0.40
1.90
1.84
3.29
0.98
2.09
0.40
0.40
0.40
11.54
0.40
0.69
31
3,645
EPS₩
10,852
11,495
12,981
13,535
15,162
15,634
14,741
14,397
14,483
14,896
4,008
(0.35%)
3.06%
—
19.60
EPS growth%
25.66
26.55
23.57
25.04
25.90
27.17
27.96
24.98
27.34
24.85
13.07
27.17
25.78
86
6,039
Bookvalue per sh₩
6,373
5,763
5,406
5,319
5,827
5,436
5,122
5,462
5,412
5,355
4,044
(1.67%)
(1.72%)
—
2,846
FCF per share₩
6,115
5,878
5,863
6,120
6,327
7,388
8,644
8,505
8,306
9,497
5,347
8.46%
4.84%
—
3,386
Dividend per sh₩
12,817
13,897
13,759
13,742
14,251
15,219
15,171
17,555
20,254
21,426
2,423
8.50%
6.84%
—
15.85
Div yield (avg)%
0.40
0.40
0.40
0.40
0.70
0.50
3.42
2.44
0.67
0.40
7.53
0.67
0.45
46
5.91
Payout ratio%
12.09
14.99
12.23
14.83
15.24
15.42
13.20
11.99
12.45
12.71
7.51
12.71
12.96
41
0.925
Shares (diluted)M
0.748
0.671
0.713
0.742
0.797
0.812
0.775
0.709
0.656
0.673
0.922
(3.31%)
(2.53%)
84
22.70
Buyback yield%
4.45
2.16
2.77
5.13
6.52
6.35
8.77
7.65
7.19
9.53
14.18
7.65
6.43
12
1.550
D/E ratiox
0.657
0.580
0.533
0.454
0.484
0.454
0.474
0.483
0.479
0.521
0.415
0.479
0.483
15
2.171
Enterprise value₩B
8.571
7.560
8.221
8.264
8.913
7.937
8.471
7.486
6.985
6.122
19.51
(7.23%)
(2.51%)
37
16.53
LT debt₩B
30.01
32.31
36.25
38.59
41.94
49.24
51.69
55.63
54.55
54.26
22.11
5.29%
6.74%
26
Revenue
₩26.03B
1.01%
1.00×
Cost of revenue
₩16.15B
0.83%
0.98×
Operating expenses
₩2.849B
2.24%
1.13×
Goodwill & intangibles
19.78%
Cash and investments
19.54%
Property and equipment
16.42%