52.02
Revenue₩B
122.7
126.2
126.9
126.8
131.3
133.1
138.5
140.9
143.2
142.1
54.68
1.58%
1.67%
83
7.48
Revenue growth%
31.29
31.28
28.99
26.12
23.62
25.92
26.95
27.18
27.99
29.73
27.41
27.18
27.59
5
12.83
Gross margin%
19.86
18.22
19.99
18.90
20.27
21.32
20.42
21.66
23.43
21.63
16.49
21.63
20.35
51
19.63
Operating margin%
19.70
20.75
20.26
19.14
18.12
20.50
20.24
19.54
16.77
18.13
13.27
19.54
19.62
47
21.43
Net margin%
4.57
2.29
2.57
1.00
0.40
1.70
2.99
2.94
1.03
0.40
2.26
1.70
2.00
93
12.16
P/E ratio (avg)x
27.46
29.34
32.49
30.68
32.79
31.41
34.86
34.80
33.29
35.50
15.04
34.80
32.64
94
33.02
EV/EBITx
41.70
42.13
42.08
45.88
50.39
49.38
50.32
52.50
58.05
57.08
37.94
52.50
49.85
6
23.43
FCF yield (avg)%
15.70
18.37
19.92
21.08
21.21
23.93
25.00
25.73
28.53
30.45
19.60
25.73
22.57
86
15.48
FCF margin%
23.25
23.42
24.31
23.11
25.75
24.02
26.31
24.66
24.10
26.61
21.98
24.66
24.21
11
1.033
FCF / Net incomex
0.111
0.110
0.115
0.125
0.133
0.133
0.129
0.117
0.133
0.132
0.884
0.132
0.127
15
15.91
ROIC%
18.54
19.26
17.40
15.00
15.18
16.15
17.03
14.17
12.99
11.26
7.81
14.17
15.67
37
10.98
Return on equity%
1.70
2.80
2.12
1.29
2.12
1.48
0.40
1.16
3.07
5.36
10.86
1.48
1.91
15
5.12
Return on assets%
12.77
11.60
9.54
9.73
8.18
5.20
3.98
6.54
7.78
5.40
6.04
5.40
7.98
94
197.26
EPS₩
634.29
617.77
669.42
641.56
735.23
704.51
792.44
782.61
781.04
741.98
219.85
0.18%
1.24%
—
21.88
EPS growth%
9.88
11.06
13.76
15.11
17.08
19.72
19.91
21.45
22.21
22.52
15.69
21.45
18.40
81
1,070
Bookvalue per sh₩
353.76
391.19
466.18
555.41
622.12
609.63
636.47
651.16
693.57
729.47
983.64
3.23%
9.23%
—
697.09
FCF per share₩
788.15
847.63
834.54
741.07
656.28
590.83
573.73
536.84
527.84
498.75
654.15
(5.34%)
(4.36%)
—
550.70
Dividend per sh₩
912.53
915.40
895.29
1,048
1,149
1,270
1,432
1,453
1,718
1,987
326.80
11.59%
9.61%
—
29.99
Div yield (avg)%
8.42
6.64
5.05
5.00
2.88
1.79
2.64
3.98
4.34
5.48
24.09
3.98
4.67
79
22.76
Payout ratio%
5.61
2.95
0.40
0.40
0.40
0.40
1.21
0.40
2.97
5.14
11.10
1.21
0.80
77
76.93
Shares (diluted)M
93.92
91.44
82.14
90.51
94.91
84.38
87.17
91.25
93.36
102.1
77.36
1.47%
0.60%
37
5.69
Buyback yield%
30.67
28.75
29.35
30.08
28.28
28.74
27.13
26.85
28.24
26.46
21.12
27.13
28.51
48
1.234
D/E ratiox
0.222
0.192
0.195
0.205
0.196
0.195
0.170
0.179
0.170
0.147
0.986
0.170
0.194
44
49.73
Enterprise value₩B
104.1
93.06
87.60
88.44
82.53
83.14
75.19
77.30
79.74
77.53
86.85
(1.24%)
(3.77%)
9
58.20
LT debt₩B
128.4
138.8
143.5
142.4
150.3
154.1
176.5
199.2
191.7
200.7
78.79
5.95%
5.11%
38
Revenue
₩142.1B
1.67%
1.00×
Cost of revenue
₩99.44B
1.67%
1.00×
Operating expenses
₩25.08B
1.44%
0.98×
Property and equipment
19.27%