59.83
Revenue₩B
52.78
56.00
59.73
64.24
68.48
74.06
79.51
82.26
87.12
91.62
62.12
5.99%
6.19%
68
6.49
Revenue growth%
14.88
17.32
17.98
15.46
13.54
12.05
12.72
11.03
9.47
8.10
18.88
11.03
13.13
50
4.75
Gross margin%
2.83
1.40
4.27
4.65
6.83
7.34
7.54
8.72
10.82
9.85
19.82
8.72
7.08
41
22.81
Operating margin%
8.22
10.36
7.93
7.61
9.11
8.42
5.77
2.86
5.57
7.86
23.88
5.77
7.89
76
11.80
Net margin%
17.28
15.63
16.84
14.10
13.74
16.67
18.68
16.02
18.48
21.02
24.96
18.48
16.75
34
11.48
P/E ratio (avg)x
25.21
27.58
26.19
27.40
25.85
24.17
21.62
23.59
22.21
22.53
11.51
22.53
24.69
58
15.48
EV/EBITx
36.64
41.08
40.12
37.99
41.35
41.44
39.11
42.07
42.62
42.66
24.88
42.07
41.22
80
12.56
FCF yield (avg)%
18.97
19.76
19.23
16.30
17.18
19.38
17.46
15.38
12.69
14.00
28.46
15.38
17.32
89
26.89
FCF margin%
6.57
6.27
3.30
3.65
1.79
1.29
0.40
1.25
3.71
3.54
29.16
1.29
3.42
39
1.083
FCF / Net incomex
0.479
0.539
0.526
0.597
0.642
0.675
0.704
0.760
0.811
0.910
0.182
0.760
0.659
64
11.32
ROIC%
28.59
29.01
31.27
31.32
32.06
34.74
35.60
38.03
36.02
34.47
6.61
35.60
33.27
48
20.44
Return on equity%
23.70
22.32
21.61
24.44
22.72
25.05
24.25
23.46
24.30
26.86
6.68
24.30
23.97
82
28.35
Return on assets%
11.41
12.64
15.11
15.90
13.93
15.57
17.39
18.35
20.71
21.30
13.12
18.35
15.73
60
2,530
EPS₩
1,002
918.77
990.18
1,020
920.60
926.19
892.22
943.91
832.80
887.94
2,625
(0.72%)
(2.04%)
—
28.89
EPS growth%
3.83
5.85
5.33
7.17
7.19
5.96
6.58
5.52
3.13
1.53
14.33
5.52
5.69
10
2,847
Bookvalue per sh₩
2,408
2,619
3,032
3,529
3,512
3,499
3,983
3,780
4,096
4,326
2,722
4.25%
6.55%
—
1,777
FCF per share₩
1,874
1,937
1,784
1,879
2,004
1,901
1,959
1,975
1,771
1,582
3,369
(4.62%)
(2.37%)
—
4,218
Dividend per sh₩
5,249
5,820
6,345
6,515
7,118
8,084
8,016
8,276
8,758
9,235
3,978
5.34%
6.38%
—
12.30
Div yield (avg)%
23.16
21.29
18.70
18.61
17.04
14.95
12.13
10.22
13.10
11.96
18.63
12.13
16.00
54
13.74
Payout ratio%
9.03
7.34
9.82
11.23
12.76
10.54
9.18
7.20
5.23
2.67
26.09
7.20
9.11
50
9.921
Shares (diluted)M
9.343
8.521
8.918
9.940
10.86
11.69
10.94
10.84
11.68
10.71
9.828
(0.29%)
1.65%
48
25.06
Buyback yield%
7.68
8.30
6.54
4.58
4.07
3.25
1.20
0.40
0.40
1.83
8.66
1.20
3.66
59
1.408
D/E ratiox
1.660
1.595
1.721
1.783
2.115
2.204
2.135
2.211
2.237
2.329
0.121
2.211
2.125
12
103.9
Enterprise value₩B
116.9
116.7
108.3
109.0
116.0
120.0
110.8
120.4
117.2
108.4
87.16
(1.35%)
(0.95%)
23
5.361
LT debt₩B
117.1
126.1
146.3
163.8
162.3
170.0
188.2
191.8
188.2
183.4
29.58
2.47%
4.87%
79
Revenue
₩91.62B
6.19%
1.00×
Cost of revenue
₩57.75B
6.17%
1.00×
Operating expenses
₩10.02B
6.34%
1.01×
Goodwill & intangibles
17.79%