18.15
Revenue₩B
32.71
33.63
34.43
34.27
33.97
33.60
33.79
33.42
32.94
32.34
18.90
(0.98%)
(0.21%)
19
16.03
Revenue growth%
28.06
25.66
27.35
24.89
22.17
21.79
23.21
23.78
25.51
28.34
12.32
23.78
25.20
75
13.52
Gross margin%
16.28
14.00
13.99
11.28
9.83
8.01
9.51
10.71
10.32
13.30
3.72
10.32
10.99
63
20.78
Operating margin%
25.80
26.24
23.96
26.12
24.59
25.62
26.44
28.35
25.44
24.51
27.62
25.62
25.71
24
14.83
Net margin%
18.70
17.19
18.08
15.89
17.23
15.24
12.88
15.30
15.60
14.58
8.28
15.24
15.74
52
34.80
P/E ratio (avg)x
19.54
20.74
24.16
26.15
27.29
27.38
27.01
25.36
27.64
31.12
13.98
27.38
26.58
58
8.535
EV/EBITx
53.05
61.23
70.56
70.18
76.88
89.56
83.36
92.72
103.6
96.23
28.60
92.72
80.12
42
25.47
FCF yield (avg)%
24.40
22.31
24.33
22.13
24.92
26.65
25.28
25.66
24.68
22.91
8.11
25.28
24.54
64
4.83
FCF margin%
3.44
5.96
5.63
7.88
5.55
3.46
1.51
0.40
0.40
0.40
4.75
0.40
3.45
67
1.139
FCF / Net incomex
0.962
1.042
0.985
1.105
1.124
1.263
1.293
1.184
1.123
1.127
1.436
1.184
1.123
45
22.96
ROIC%
30.89
30.40
32.08
33.48
31.18
32.32
31.00
29.38
30.72
31.01
27.70
31.00
31.00
69
14.06
Return on equity%
18.76
17.67
15.85
17.63
16.69
19.52
17.81
14.84
12.86
10.11
8.32
14.84
17.16
67
26.14
Return on assets%
22.92
21.81
19.54
18.74
20.77
23.10
23.24
25.33
27.37
27.24
5.15
25.33
23.01
12
1,329
EPS₩
842.17
1,001
1,015
1,015
1,118
1,106
1,131
1,362
1,636
1,692
1,432
8.63%
7.47%
—
2.12
EPS growth%
30.19
31.12
34.00
33.44
31.21
31.08
28.91
28.11
30.32
32.10
26.19
30.32
31.10
15
1,569
Bookvalue per sh₩
977.70
1,046
991.36
1,108
1,057
1,031
1,106
1,232
1,152
1,013
394.81
(0.84%)
(0.54%)
—
1,503
FCF per share₩
2,110
2,180
2,235
2,346
2,482
2,942
3,471
3,553
3,648
3,831
903.32
9.07%
6.43%
—
1,141
Dividend per sh₩
999.62
1,082
1,072
1,016
983.11
932.75
955.24
906.15
1,011
992.14
1,433
0.18%
0.64%
—
9.32
Div yield (avg)%
4.38
2.36
1.40
1.66
0.40
0.40
0.40
2.67
3.68
3.06
2.91
2.67
2.01
33
25.04
Payout ratio%
0.40
2.20
1.73
1.50
3.27
0.85
2.50
1.16
3.63
4.18
27.75
2.50
1.96
78
11.57
Shares (diluted)M
12.54
12.93
12.61
12.47
11.23
11.02
10.68
10.55
11.25
9.685
11.58
(2.92%)
(2.95%)
19
14.06
Buyback yield%
1.96
4.64
6.77
4.21
4.97
2.56
2.53
0.40
0.40
2.94
16.61
2.53
2.75
12
1.380
D/E ratiox
1.056
1.045
1.097
1.070
0.986
0.948
1.016
0.918
0.961
1.029
1.408
0.961
1.022
56
5.666
Enterprise value₩B
17.15
15.50
13.47
11.84
11.55
10.06
9.123
8.027
7.100
7.575
2.289
(8.09%)
(8.44%)
54
22.55
LT debt₩B
1.995
2.005
2.175
2.068
2.051
1.800
1.607
1.537
1.363
1.291
24.27
(8.84%)
(5.36%)
16
Revenue
₩32.34B
(0.21%)
1.00×
Cost of revenue
₩22.64B
(0.21%)
1.00×
Operating expenses
₩6.135B
(0.04%)
1.02×
Cash and investments
22.71%
Property and equipment
18.75%