102.8
Revenue₩B
47.43
51.26
53.35
57.93
60.32
63.13
67.60
72.35
77.73
84.32
110.8
6.93%
6.73%
73
14.64
Revenue growth%
25.63
24.72
22.43
21.80
21.14
20.41
19.22
17.86
14.87
14.11
28.59
17.86
20.77
71
28.69
Gross margin%
5.02
6.10
3.36
0.41
0.40
0.40
0.40
2.87
3.33
5.98
14.14
2.87
3.10
25
12.66
Operating margin%
8.67
8.81
8.68
9.37
11.98
12.27
12.34
13.30
13.35
13.87
3.99
13.30
12.13
39
16.88
Net margin%
11.33
10.08
12.58
15.55
16.41
15.24
12.93
12.59
10.52
7.61
2.57
12.59
12.59
23
10.43
P/E ratio (avg)x
11.86
13.58
13.56
14.97
13.84
15.96
18.11
20.56
23.91
27.40
25.97
20.56
15.47
11
10.63
EV/EBITx
22.75
25.68
30.05
32.47
37.15
37.41
40.85
42.77
46.56
44.95
15.24
42.77
37.28
91
14.45
FCF yield (avg)%
18.81
16.13
18.18
17.58
17.97
19.82
17.47
18.44
18.67
18.23
10.24
18.44
18.21
25
13.60
FCF margin%
15.68
14.36
12.40
11.48
12.95
15.31
17.52
19.02
20.23
21.50
9.81
19.02
15.50
46
0.572
FCF / Net incomex
0.238
0.221
0.217
0.207
0.233
0.225
0.231
0.238
0.265
0.295
0.197
0.238
0.232
40
16.51
ROIC%
22.14
22.28
23.82
25.64
26.65
25.50
25.50
24.91
22.05
20.92
2.68
24.91
24.37
66
17.70
Return on equity%
10.86
12.75
13.16
15.71
15.19
14.06
16.98
17.62
17.84
17.08
4.21
17.08
15.45
34
26.72
Return on assets%
16.75
18.99
19.52
18.19
16.93
16.50
18.50
18.45
20.34
18.95
21.66
18.50
18.47
30
1,034
EPS₩
985.04
1,044
1,066
1,175
1,138
1,298
1,451
1,426
1,490
1,410
1,114
4.38%
4.78%
—
13.09
EPS growth%
29.62
32.42
29.58
32.48
31.13
29.90
31.38
31.63
29.86
31.94
15.47
31.38
31.25
11
1,051
Bookvalue per sh₩
911.26
884.46
802.20
788.26
703.23
704.68
765.03
800.77
705.98
744.56
457.88
1.15%
(3.04%)
—
488.72
FCF per share₩
473.25
465.97
468.77
486.45
582.36
571.01
569.42
638.26
721.02
840.94
1,302
7.63%
6.66%
—
1,475
Dividend per sh₩
739.87
722.07
671.81
653.52
624.55
609.94
535.26
589.37
520.19
560.60
1,565
(2.14%)
(2.94%)
—
4.19
Div yield (avg)%
12.92
13.64
14.78
16.98
17.50
19.55
22.00
22.89
20.73
20.18
22.58
20.73
18.52
55
23.59
Payout ratio%
11.43
9.49
10.83
11.98
14.58
16.95
19.49
18.91
20.44
17.45
19.78
18.91
15.76
68
15.23
Shares (diluted)M
12.55
13.81
14.25
16.11
17.16
19.41
18.06
17.63
18.16
17.47
14.97
0.37%
3.60%
31
19.92
Buyback yield%
15.20
14.45
16.98
14.24
13.10
12.62
13.41
12.89
13.05
10.32
3.18
12.89
13.26
50
0.851
D/E ratiox
1.810
1.848
1.986
2.068
2.003
2.132
2.323
2.689
2.740
3.082
1.079
2.689
2.100
83
61.16
Enterprise value₩B
56.66
65.60
65.36
70.98
72.51
78.92
87.64
92.14
88.91
95.18
99.50
5.59%
4.78%
77
6.908
LT debt₩B
14.93
14.13
15.14
16.73
17.42
19.63
19.51
21.62
20.83
22.96
101.2
5.68%
4.38%
33
Revenue
₩84.32B
6.73%
1.00×
Cost of revenue
₩43.05B
6.54%
0.98×
Operating expenses
₩19.69B
6.44%
0.97×
Cash and investments
16.31%
Property and equipment
16.25%