23.97
Revenue₩B
20.40
21.49
22.62
24.65
26.17
27.35
28.58
30.92
32.97
35.81
25.73
6.47%
6.64%
17
13.00
Revenue growth%
12.86
11.16
13.54
11.25
8.70
8.42
9.33
7.54
8.49
6.54
26.71
8.42
9.02
53
5.25
Gross margin%
17.87
15.99
17.06
16.80
17.20
16.37
17.42
19.49
20.78
18.87
23.44
18.87
17.31
7
9.26
Operating margin%
26.94
28.65
26.37
28.36
30.75
28.90
30.04
29.96
28.18
26.48
7.80
28.90
28.51
8
18.49
Net margin%
25.04
22.78
24.71
27.37
26.35
24.81
26.48
24.15
24.02
24.46
14.23
24.46
24.76
25
30.20
P/E ratio (avg)x
35.81
35.20
36.46
39.06
40.25
42.51
41.15
38.76
44.56
49.64
14.34
42.51
39.66
28
20.56
EV/EBITx
19.35
22.15
23.86
27.75
27.48
29.29
33.59
33.94
34.07
36.01
13.97
33.94
28.52
41
18.39
FCF yield (avg)%
26.13
28.78
26.20
25.82
27.91
27.87
26.17
24.11
23.54
25.71
9.58
25.71
26.15
12
9.43
FCF margin%
5.73
5.03
5.12
6.85
7.44
5.16
2.23
0.69
0.40
2.50
11.58
2.23
5.07
67
1.755
FCF / Net incomex
0.941
0.977
0.848
0.829
0.716
0.668
0.649
0.622
0.590
0.619
0.683
0.622
0.692
87
9.34
ROIC%
29.66
31.09
34.02
31.97
30.35
29.86
27.37
29.36
27.34
29.27
3.47
29.27
29.76
84
16.13
Return on equity%
7.30
9.22
8.30
9.29
9.44
7.22
9.22
11.77
14.22
13.39
22.75
11.77
9.26
61
10.76
Return on assets%
23.94
20.99
20.98
19.20
21.79
23.46
25.25
22.67
21.93
24.16
6.39
23.46
22.30
21
253.33
EPS₩
457.34
511.18
563.35
662.63
632.41
684.85
751.33
743.26
802.90
863.45
270.20
6.43%
7.43%
—
21.90
EPS growth%
10.46
11.73
11.94
10.46
12.46
11.96
12.55
12.55
14.12
14.22
24.13
12.55
12.21
6
681.77
Bookvalue per sh₩
461.25
455.09
483.85
484.64
500.95
529.13
582.73
620.47
610.45
622.37
412.35
4.44%
3.08%
—
385.24
FCF per share₩
892.09
998.91
980.69
1,051
1,195
1,129
1,278
1,450
1,436
1,448
533.11
3.91%
4.71%
—
540.44
Dividend per sh₩
303.76
310.23
358.90
370.55
408.42
417.69
476.44
455.66
493.97
523.87
299.00
5.10%
6.75%
—
24.31
Div yield (avg)%
13.63
15.11
14.60
14.98
13.61
12.59
12.20
11.61
14.26
16.67
19.29
12.59
13.94
63
10.09
Payout ratio%
17.15
14.16
13.24
12.42
14.53
16.55
18.32
20.54
21.12
18.80
12.82
18.80
16.85
54
11.43
Shares (diluted)M
13.52
14.63
16.07
15.21
14.05
12.91
12.71
12.03
12.72
14.37
11.43
0.45%
0.35%
92
2.53
Buyback yield%
16.04
13.72
13.34
15.85
15.46
17.43
16.23
16.32
17.12
16.71
8.63
16.71
16.13
33
0.508
D/E ratiox
1.238
1.334
1.317
1.576
1.894
1.923
2.059
2.186
2.439
2.676
0.136
2.186
1.909
40
9.206
Enterprise value₩B
20.47
19.18
21.07
22.78
23.28
24.60
24.87
22.35
24.66
24.62
19.25
1.12%
1.24%
46
16.67
LT debt₩B
18.19
19.03
18.92
18.62
19.59
18.30
17.54
19.42
17.46
18.12
22.13
(1.55%)
(0.88%)
53
Revenue
₩35.81B
6.64%
1.00×
Cost of revenue
₩20.86B
6.52%
0.99×
Operating expenses
₩5.793B
6.22%
0.96×
Property and equipment
19.10%
Goodwill & intangibles
17.94%