79.62
Revenue₩B
84.13
87.19
89.60
94.99
100.6
103.5
109.4
112.1
114.7
120.1
87.67
3.60%
3.96%
31
20.32
Revenue growth%
23.87
21.68
20.78
18.08
15.93
15.44
15.87
15.01
17.58
18.83
4.02
15.87
17.83
94
22.01
Gross margin%
0.40
0.42
0.40
0.40
2.65
2.52
1.31
1.92
0.40
2.48
8.28
1.92
0.86
87
12.25
Operating margin%
3.16
4.13
5.84
6.18
4.32
5.13
6.65
7.24
7.93
7.09
24.27
7.09
6.01
14
23.58
Net margin%
16.20
19.18
16.59
19.34
16.69
14.05
11.08
12.32
11.89
13.02
20.80
12.32
15.13
40
11.19
P/E ratio (avg)x
19.75
18.33
17.09
18.67
20.38
21.79
21.09
22.63
22.64
21.69
7.478
21.79
20.73
10
11.30
EV/EBITx
13.76
13.15
12.99
14.47
14.52
14.80
13.77
15.50
15.51
17.47
22.87
15.50
14.49
19
9.66
FCF yield (avg)%
32.45
34.17
36.78
37.27
35.61
35.61
37.62
37.89
39.32
41.89
20.88
37.89
37.02
49
22.99
FCF margin%
8.08
10.11
12.29
10.15
11.68
9.74
8.16
5.64
3.00
0.70
25.94
5.64
8.95
85
1.506
FCF / Net incomex
1.177
1.304
1.471
1.567
1.700
1.915
2.083
2.270
2.394
2.797
1.518
2.270
1.807
94
9.46
ROIC%
14.60
13.87
13.85
14.82
12.85
13.18
13.08
13.04
15.28
14.93
27.97
13.18
13.86
23
23.12
Return on equity%
18.81
17.95
18.84
17.24
19.88
17.63
19.60
17.66
19.76
21.10
14.52
19.60
18.82
54
14.77
Return on assets%
12.16
12.82
14.87
15.04
15.34
16.83
16.85
16.74
18.14
20.44
27.20
16.85
16.04
39
1,545
EPS₩
1,918
1,819
1,997
2,035
1,891
1,677
1,583
1,630
1,523
1,480
1,628
(4.78%)
(2.61%)
—
17.36
EPS growth%
11.12
9.19
7.43
4.69
5.62
5.19
3.80
6.70
4.64
2.25
2.52
4.64
5.40
64
1,415
Bookvalue per sh₩
1,740
1,912
1,873
1,876
1,630
1,729
1,616
1,742
1,698
1,491
1,786
(1.77%)
(2.66%)
—
892.71
FCF per share₩
1,009
1,048
1,029
1,053
1,123
1,241
1,375
1,459
1,636
1,654
1,770
8.06%
3.78%
—
1,815
Dividend per sh₩
1,768
1,879
1,965
2,090
2,239
2,378
2,304
2,261
2,152
2,096
1,763
(1.31%)
0.91%
—
26.87
Div yield (avg)%
14.37
16.46
17.43
14.99
14.32
15.10
14.63
15.84
13.40
12.80
15.86
14.63
14.81
94
9.38
Payout ratio%
31.14
33.01
34.38
32.29
33.51
32.30
35.11
35.55
37.73
40.53
19.01
35.55
33.95
60
31.53
Shares (diluted)M
38.58
36.21
33.70
33.20
37.26
36.38
34.83
36.96
38.19
36.59
32.80
(0.36%)
(0.80%)
34
9.87
Buyback yield%
8.91
11.14
13.87
13.86
16.26
17.33
16.17
13.89
11.43
8.50
11.56
13.89
13.86
91
1.148
D/E ratiox
0.841
0.752
0.760
0.689
0.671
0.644
0.671
0.624
0.559
0.495
1.399
0.624
0.671
9
36.96
Enterprise value₩B
87.21
98.24
111.4
118.0
130.0
123.0
127.3
120.5
113.4
121.1
113.1
(1.41%)
3.59%
84
21.24
LT debt₩B
56.52
60.48
61.58
65.13
65.71
56.25
54.56
55.91
56.38
56.44
21.24
(2.99%)
(0.05%)
68
Revenue
₩120.1B
3.96%
1.00×
Cost of revenue
₩69.24B
3.64%
0.97×
Operating expenses
₩17.35B
4.82%
1.09×
Cash and investments
18.09%