139.9
Revenue₩B
297.7
298.1
295.6
289.7
290.0
295.1
297.4
294.1
295.7
291.3
147.1
0.08%
(0.15%)
38
23.37
Revenue growth%
20.05
19.11
16.87
14.28
11.82
10.04
7.33
9.45
8.45
9.77
10.47
9.45
10.93
38
12.46
Gross margin%
21.25
19.03
21.98
24.97
27.38
25.62
23.87
25.70
23.65
25.79
11.91
25.62
24.42
65
23.09
Operating margin%
5.38
5.83
8.15
7.43
9.81
7.81
8.40
6.16
4.27
4.41
4.07
6.16
6.79
84
27.78
Net margin%
20.76
19.54
22.30
24.17
23.05
25.98
24.39
24.17
26.84
28.63
29.94
25.98
24.17
85
27.98
P/E ratio (avg)x
32.84
32.64
30.68
29.27
27.74
30.37
32.98
37.40
39.30
38.19
35.97
37.40
32.74
12
25.70
EV/EBITx
34.70
38.25
41.36
46.13
46.46
46.24
46.08
48.15
47.18
49.75
34.67
47.18
46.18
88
3.28
FCF yield (avg)%
13.24
10.68
10.78
10.42
9.31
6.60
5.70
3.92
2.00
2.63
26.01
3.92
7.96
29
15.80
FCF margin%
4.29
3.29
5.42
3.66
5.64
3.95
5.67
8.03
9.09
6.18
25.37
6.18
5.53
44
1.733
FCF / Net incomex
1.439
1.413
1.392
1.546
1.494
1.650
1.890
1.821
1.791
1.822
0.267
1.821
1.598
73
28.61
ROIC%
12.48
10.31
8.12
10.35
7.85
10.15
11.00
11.41
9.46
11.20
24.15
11.00
10.33
8
24.58
Return on equity%
15.45
13.03
14.23
16.58
17.26
14.27
16.50
16.31
18.31
20.93
8.44
16.50
16.41
17
15.67
Return on assets%
10.69
11.94
10.74
13.51
14.24
13.71
13.18
16.15
18.77
15.95
14.13
15.95
13.61
25
4,477
EPS₩
7,007
6,530
7,057
6,963
6,789
6,113
6,583
7,088
7,539
7,784
5,012
2.77%
0.68%
—
10.35
EPS growth%
18.57
19.81
20.45
21.50
22.51
24.08
22.41
22.95
22.59
20.25
4.48
22.59
21.95
15
5,124
Bookvalue per sh₩
2,773
2,927
2,949
3,402
3,360
3,955
4,090
4,289
4,506
4,805
3,265
7.42%
5.60%
—
7,052
FCF per share₩
5,836
5,476
5,377
5,526
4,978
5,369
4,882
4,560
4,847
4,275
7,438
(3.00%)
(3.28%)
—
6,895
Dividend per sh₩
1,603
1,458
1,489
1,686
1,733
1,990
2,197
2,448
2,240
2,361
7,680
6.38%
3.32%
—
11.95
Div yield (avg)%
18.00
19.63
19.91
17.79
19.27
20.43
20.35
23.08
24.26
27.26
14.97
23.08
20.13
76
24.62
Payout ratio%
5.95
7.78
4.91
3.86
5.83
4.49
4.30
2.78
1.31
1.97
6.68
2.78
4.39
91
12.87
Shares (diluted)M
18.64
18.42
17.87
16.96
16.81
18.00
18.50
18.77
21.33
23.71
12.78
7.11%
3.71%
42
15.64
Buyback yield%
19.35
18.09
15.15
13.53
15.32
13.98
15.35
17.10
18.83
16.76
25.78
16.76
16.06
84
0.594
D/E ratiox
0.873
0.814
0.739
0.764
0.737
0.704
0.755
0.725
0.720
0.778
0.356
0.725
0.747
82
125.5
Enterprise value₩B
73.73
66.22
71.08
70.12
64.84
60.70
64.62
63.57
68.60
69.23
165.2
1.32%
(2.25%)
9
163.2
LT debt₩B
120.3
119.3
112.3
125.2
125.8
121.1
129.2
128.1
125.7
147.3
48.75
3.21%
2.58%
18
Revenue
₩291.3B
(0.15%)
1.00×
Cost of revenue
₩203.9B
(0.15%)
1.00×
Operating expenses
₩59.30B
(0.46%)
0.97×
Property and equipment
18.39%