11.30
Revenue₩B
6.958
7.195
7.452
7.688
8.048
8.355
8.746
9.324
9.912
10.60
11.84
5.66%
4.74%
91
14.68
Revenue growth%
15.42
17.61
16.49
16.38
16.34
15.70
13.47
16.06
17.31
15.59
5.69
15.70
16.20
91
18.73
Gross margin%
19.33
21.39
22.84
21.09
21.66
23.35
25.77
24.67
27.64
25.25
28.55
25.25
23.10
37
28.44
Operating margin%
20.70
22.45
20.89
23.05
22.81
24.65
24.10
22.83
21.52
22.19
18.47
22.83
22.63
64
22.89
Net margin%
3.07
2.22
4.01
1.88
0.40
0.40
0.40
0.40
1.43
0.40
15.24
0.40
0.92
7
31.53
P/E ratio (avg)x
22.05
24.40
26.30
26.89
26.17
26.84
28.72
30.29
28.43
27.57
18.17
28.43
26.87
49
29.06
EV/EBITx
26.48
28.26
31.99
37.60
39.17
38.94
39.68
45.62
49.86
49.08
25.44
45.62
39.06
53
27.95
FCF yield (avg)%
15.13
14.80
14.83
15.62
15.17
13.14
15.68
13.39
11.12
9.48
22.15
13.14
14.82
85
5.77
FCF margin%
16.84
15.25
12.37
9.58
11.72
10.23
7.72
4.96
2.66
0.87
7.86
4.96
9.91
40
1.303
FCF / Net incomex
1.424
1.554
1.450
1.515
1.364
1.276
1.265
1.197
1.282
1.301
0.896
1.276
1.333
19
4.78
ROIC%
16.28
18.20
18.53
17.09
19.60
18.37
17.32
16.30
16.06
13.06
16.06
16.30
17.21
64
20.48
Return on equity%
15.31
14.52
12.83
14.37
16.93
19.65
19.20
17.30
15.92
17.20
6.30
17.30
16.43
52
25.15
Return on assets%
8.64
9.85
12.28
12.79
14.07
11.71
13.60
11.54
11.24
10.31
18.24
11.54
11.62
71
287.15
EPS₩
547.86
568.96
670.45
650.41
690.63
811.69
823.99
860.37
979.73
1,148
318.55
10.71%
9.43%
—
29.03
EPS growth%
21.61
21.98
20.60
17.84
18.62
19.85
18.51
20.68
20.93
18.37
23.35
19.85
20.22
63
471.59
Bookvalue per sh₩
394.85
395.59
415.68
395.32
423.54
441.10
405.45
365.64
402.72
424.03
743.93
0.02%
1.09%
—
699.12
FCF per share₩
95.36
102.09
94.05
89.35
84.12
88.79
91.75
80.24
75.09
67.71
136.84
(4.25%)
(3.72%)
—
750.06
Dividend per sh₩
952.60
944.92
997.68
1,043
1,195
1,311
1,377
1,294
1,491
1,405
382.56
3.28%
4.21%
—
14.34
Div yield (avg)%
30.69
30.54
31.14
28.49
26.53
24.31
23.32
22.70
22.33
21.47
19.27
22.70
25.42
47
11.22
Payout ratio%
6.50
5.68
5.29
4.80
6.92
4.72
3.01
0.56
0.40
1.71
12.69
1.71
4.76
81
9.887
Shares (diluted)M
9.980
9.387
9.230
9.181
10.05
10.09
11.14
12.97
14.30
14.48
9.664
7.58%
3.26%
84
11.96
Buyback yield%
14.93
15.40
17.45
18.58
16.65
14.22
16.62
15.29
17.44
19.45
6.88
16.62
16.63
70
0.883
D/E ratiox
0.332
0.341
0.290
0.264
0.259
0.275
0.296
0.293
0.274
0.257
0.218
0.275
0.282
16
12.02
Enterprise value₩B
10.83
10.97
11.16
11.79
11.16
10.82
9.768
9.083
9.464
9.984
6.241
(2.20%)
0.21%
37
6.825
LT debt₩B
0.808
0.807
0.918
1.073
1.096
1.137
1.118
1.066
1.158
1.157
11.21
1.09%
4.25%
11
Revenue
₩10.60B
4.74%
1.00×
Cost of revenue
₩6.577B
4.62%
0.99×
Operating expenses
₩2.148B
4.99%
1.02×
Property and equipment
17.33%