8.221
Revenue₩B
18.53
18.37
18.50
19.11
19.29
19.33
19.84
20.35
20.50
20.36
8.402
1.08%
1.30%
30
8.84
Revenue growth%
17.21
19.10
18.98
17.60
16.01
15.30
18.00
17.57
16.87
18.89
29.10
17.57
17.59
16
11.26
Gross margin%
16.95
17.51
16.24
14.26
12.90
12.40
11.87
14.32
16.65
16.65
7.24
14.32
15.28
24
11.76
Operating margin%
23.33
22.93
21.94
23.94
22.43
20.35
18.50
16.77
14.93
12.84
28.75
16.77
21.14
58
18.12
Net margin%
14.94
12.28
9.91
8.29
8.32
10.90
13.02
12.97
12.12
12.69
4.65
12.69
12.20
48
8.708
P/E ratio (avg)x
48.79
47.72
54.70
65.27
65.85
74.38
82.36
87.57
85.91
85.22
29.39
85.22
70.12
74
15.34
EV/EBITx
26.47
26.36
25.39
29.49
33.48
34.48
40.82
39.15
44.46
43.72
19.86
40.82
33.98
65
27.24
FCF yield (avg)%
27.53
26.32
27.57
24.97
25.29
23.20
24.79
26.80
29.07
27.41
28.42
26.80
26.56
78
21.88
FCF margin%
19.30
21.34
23.74
23.45
24.74
23.84
24.86
25.42
27.26
29.63
15.62
25.42
24.29
10
1.178
FCF / Net incomex
0.550
0.556
0.518
0.467
0.498
0.481
0.436
0.456
0.440
0.444
0.615
0.444
0.474
80
13.19
ROIC%
3.62
4.49
1.86
4.52
2.44
3.36
2.08
0.40
2.11
3.88
29.85
2.11
2.90
11
20.03
Return on equity%
22.90
22.69
22.11
20.80
20.89
20.56
19.69
20.31
21.49
18.54
6.98
20.31
20.85
82
27.69
Return on assets%
13.14
15.07
15.71
15.07
12.62
12.41
14.43
13.68
12.42
15.31
13.00
13.68
14.05
19
2,524
EPS₩
789.21
815.21
804.87
779.99
806.84
850.08
809.04
812.29
846.78
762.06
2,639
(1.14%)
(0.71%)
—
26.83
EPS growth%
33.35
36.02
36.02
37.87
36.57
34.57
31.84
30.62
30.62
28.52
11.26
30.62
33.96
74
1,950
Bookvalue per sh₩
1,341
1,248
1,289
1,303
1,416
1,477
1,373
1,381
1,491
1,525
716.63
1.50%
2.11%
—
1,677
FCF per share₩
1,661
1,561
1,526
1,660
1,607
1,539
1,556
1,608
1,519
1,528
629.56
(1.00%)
0.22%
—
2,169
Dividend per sh₩
716.00
770.95
811.60
845.26
959.64
900.01
871.61
834.86
923.00
846.75
1,732
(2.47%)
2.78%
—
4.26
Div yield (avg)%
14.57
13.59
13.03
15.13
17.08
19.19
17.80
16.20
16.34
18.52
28.39
17.80
16.27
18
21.26
Payout ratio%
0.40
1.21
3.30
0.51
0.52
0.40
3.12
0.40
2.41
3.55
20.67
2.41
0.86
17
7.816
Shares (diluted)M
11.98
12.06
13.10
13.44
14.30
16.58
18.10
20.72
20.75
20.62
8.190
7.59%
6.84%
43
11.44
Buyback yield%
12.61
15.49
15.13
17.87
20.20
17.62
19.05
16.88
15.88
13.66
12.66
16.88
16.38
13
1.380
D/E ratiox
1.583
1.695
1.749
1.658
1.670
1.674
1.761
2.033
2.251
2.110
1.414
2.033
1.722
50
25.41
Enterprise value₩B
6.886
6.668
6.225
6.550
6.498
6.724
6.469
6.685
6.616
6.808
10.30
0.94%
(0.34%)
87
21.81
LT debt₩B
20.78
19.91
19.26
17.97
18.81
19.93
20.01
19.30
18.38
19.88
22.22
1.11%
0.39%
80
Revenue
₩20.36B
1.30%
1.00×
Cost of revenue
₩9.640B
1.29%
1.00×
Operating expenses
₩4.009B
1.60%
1.03×
Property and equipment
16.21%