18.76
Revenue₩B
16.66
17.52
17.64
17.89
18.49
18.98
19.53
19.66
20.36
20.62
20.64
2.20%
2.37%
76
24.02
Revenue growth%
3.96
1.48
1.00
2.04
1.13
2.35
0.40
0.40
2.26
4.83
8.23
2.26
1.76
35
9.70
Gross margin%
2.75
5.22
4.55
4.43
5.99
5.61
7.42
5.36
6.33
3.76
22.56
5.61
5.29
62
28.15
Operating margin%
4.13
6.36
5.52
7.53
9.70
9.36
8.86
6.18
3.99
5.19
25.91
6.18
6.27
78
28.89
Net margin%
21.32
21.43
23.22
21.46
23.58
22.32
22.55
23.49
26.33
26.52
6.57
23.49
22.89
23
37.14
P/E ratio (avg)x
32.62
35.80
35.64
39.46
36.89
36.53
41.35
41.55
46.33
42.86
13.06
41.55
38.17
30
21.76
EV/EBITx
9.103
8.790
7.615
7.597
7.314
6.349
6.513
6.779
7.341
7.744
10.43
6.779
7.469
76
5.46
FCF yield (avg)%
16.15
17.07
17.88
18.36
19.53
17.12
17.69
19.79
21.22
20.03
9.04
19.79
18.12
56
17.82
FCF margin%
14.99
12.87
14.39
13.51
14.35
14.28
15.54
12.70
13.13
10.34
9.75
13.13
13.90
92
0.462
FCF / Net incomex
0.943
0.891
0.927
0.914
0.867
0.916
1.033
1.107
1.256
1.257
1.730
1.107
0.935
83
19.65
ROIC%
1.03
0.40
2.69
2.03
0.40
1.56
0.40
1.24
2.20
0.40
27.61
1.24
1.13
66
7.66
Return on equity%
10.72
11.56
10.72
8.60
11.27
8.44
7.98
10.09
10.88
8.32
10.08
8.44
10.40
44
6.18
Return on assets%
11.84
14.82
12.89
14.25
16.15
18.23
16.82
14.40
15.01
15.66
10.02
15.66
14.92
49
671.74
EPS₩
87.56
95.45
92.90
96.90
89.89
87.08
83.60
79.88
75.94
84.76
714.35
(1.17%)
(1.27%)
—
16.94
EPS growth%
19.36
22.28
22.90
20.07
20.89
23.38
24.95
24.28
24.58
24.51
4.65
24.51
23.14
14
569.02
Bookvalue per sh₩
177.30
195.44
204.39
220.44
220.56
201.74
198.29
185.14
177.81
166.05
472.95
(5.52%)
0.24%
—
622.49
FCF per share₩
565.76
545.60
561.39
568.32
632.12
624.33
572.02
616.97
648.24
687.58
282.33
1.70%
1.80%
—
527.91
Dividend per sh₩
327.97
354.34
373.84
371.14
422.81
485.74
484.72
562.11
580.41
588.25
600.83
6.83%
7.31%
—
11.76
Div yield (avg)%
21.59
21.49
19.54
20.58
21.32
22.27
22.72
20.41
22.34
23.51
24.09
22.34
21.54
79
6.00
Payout ratio%
21.13
20.71
19.07
21.70
23.34
24.43
25.30
27.15
25.82
27.90
12.23
25.82
23.89
41
27.53
Shares (diluted)M
17.74
18.89
18.05
17.06
17.81
17.44
15.94
15.74
16.56
15.91
27.69
(2.23%)
(2.07%)
59
4.63
Buyback yield%
8.10
10.21
11.01
11.65
11.94
11.03
12.23
14.36
13.96
16.78
6.83
13.96
11.80
57
1.335
D/E ratiox
0.850
0.869
1.012
0.998
0.986
0.956
1.022
1.196
1.124
1.157
1.192
1.124
1.005
41
20.65
Enterprise value₩B
21.93
23.37
22.57
20.52
20.14
21.20
20.99
18.79
16.39
16.31
5.270
(4.13%)
(2.56%)
13
7.231
LT debt₩B
5.614
5.825
6.354
6.000
6.500
7.229
6.866
7.281
7.722
8.487
8.187
5.48%
4.92%
82
Revenue
₩20.62B
2.37%
1.00×
Cost of revenue
₩12.54B
2.38%
1.00×
Operating expenses
₩3.331B
2.17%
0.98×
Property and equipment
14.77%