13.15
Revenue₩B
70.53
70.99
73.14
74.47
74.65
76.59
77.10
80.05
82.41
84.38
14.01
2.48%
1.85%
24
25.12
Revenue growth%
13.90
11.99
13.62
14.84
13.85
12.52
10.33
9.41
11.50
9.87
17.36
10.33
12.25
80
18.48
Gross margin%
31.70
34.09
33.06
30.46
32.98
30.65
28.02
26.88
26.49
26.39
6.85
26.88
30.55
10
27.38
Operating margin%
4.73
4.83
3.64
2.97
3.04
4.30
3.20
3.02
1.18
1.84
26.91
3.02
3.12
92
14.88
Net margin%
6.38
4.55
1.87
4.02
6.44
3.80
6.36
7.94
7.62
4.87
13.41
6.36
5.62
38
27.24
P/E ratio (avg)x
10.17
10.43
11.43
10.96
11.29
13.33
15.82
15.13
17.26
19.24
27.69
15.82
12.38
28
31.60
EV/EBITx
23.71
20.15
20.80
22.25
18.85
18.62
19.61
16.78
16.66
15.44
8.155
16.78
19.23
30
8.17
FCF yield (avg)%
8.26
6.31
5.36
5.78
3.23
0.76
0.40
0.40
2.28
3.35
22.55
0.76
3.29
86
18.90
FCF margin%
8.33
6.54
7.32
5.02
5.50
6.18
4.32
5.23
7.35
4.66
21.87
5.23
5.84
59
0.103
FCF / Net incomex
1.972
2.031
1.929
2.235
2.618
2.963
2.881
3.169
3.065
3.329
0.195
3.065
2.750
74
23.69
ROIC%
31.69
30.07
29.39
31.26
29.57
29.44
27.38
28.43
30.20
31.66
27.94
29.44
29.82
62
29.25
Return on equity%
9.17
10.81
13.36
11.26
9.48
7.79
10.28
8.52
7.18
8.70
10.64
8.52
9.32
66
17.14
Return on assets%
19.19
20.95
19.50
19.41
19.77
18.17
20.26
17.70
18.65
15.98
15.91
18.17
19.30
60
1,418
EPS₩
1,207
1,282
1,390
1,362
1,385
1,554
1,554
1,524
1,663
1,486
1,480
1.41%
2.87%
—
17.34
EPS growth%
25.11
24.57
23.65
24.51
25.08
25.40
24.66
24.25
25.11
25.33
23.15
25.11
24.87
10
2,686
Bookvalue per sh₩
1,931
2,050
1,942
1,945
2,157
2,283
2,477
2,323
2,314
2,329
1,774
1.54%
1.13%
—
4,111
FCF per share₩
2,451
2,408
2,429
2,483
2,893
2,850
2,793
2,932
3,348
3,978
4,289
6.58%
5.94%
—
2,449
Dividend per sh₩
3,871
4,568
4,542
4,497
4,374
4,516
4,814
4,787
5,257
6,288
4,075
7.53%
6.25%
—
19.54
Div yield (avg)%
29.86
29.92
32.68
34.41
37.37
39.24
38.56
35.66
38.14
36.36
4.48
38.14
36.01
52
13.75
Payout ratio%
23.15
24.81
22.94
24.81
22.15
24.63
26.23
24.76
26.22
26.59
11.44
26.22
24.78
49
10.09
Shares (diluted)M
6.975
7.531
7.390
6.542
6.133
5.266
5.014
5.103
5.456
4.733
9.956
(5.05%)
(4.20%)
72
17.28
Buyback yield%
24.94
25.39
27.23
24.87
26.35
24.80
22.06
21.67
19.60
21.25
20.19
21.67
24.84
85
0.879
D/E ratiox
0.558
0.567
0.526
0.585
0.584
0.616
0.644
0.676
0.751
0.798
0.251
0.676
0.600
66
76.44
Enterprise value₩B
61.55
54.88
53.76
60.07
63.45
59.43
60.32
66.27
62.47
60.58
34.65
(0.92%)
0.60%
78
60.80
LT debt₩B
16.25
18.30
16.75
15.63
16.96
18.18
19.90
20.86
20.39
20.20
29.23
3.56%
2.48%
10
Revenue
₩84.38B
1.85%
1.00×
Cost of revenue
₩59.06B
2.08%
1.02×
Operating expenses
₩9.981B
1.12%
0.93×
Goodwill & intangibles
17.68%
Property and equipment
14.55%