15.98
Revenue₩B
13.62
14.56
15.28
16.40
17.05
17.89
18.56
19.04
20.24
20.89
17.04
4.15%
4.82%
85
28.08
Revenue growth%
16.67
16.39
17.76
19.45
19.95
19.74
18.37
16.06
15.41
18.03
18.29
18.03
17.89
56
29.32
Gross margin%
22.59
19.90
18.23
16.08
18.87
21.36
19.01
20.62
20.59
18.72
23.61
20.59
19.45
62
22.50
Operating margin%
19.11
18.50
16.77
15.31
17.83
16.14
19.11
19.73
22.13
20.99
25.46
19.73
18.80
53
26.71
Net margin%
21.18
20.99
18.83
20.56
17.64
14.89
12.12
9.95
11.96
10.74
24.61
11.96
16.27
50
8.747
P/E ratio (avg)x
8.933
9.369
8.856
8.636
9.704
9.937
11.18
11.03
11.14
10.43
14.88
11.03
9.821
56
36.42
EV/EBITx
44.13
47.99
52.91
63.57
67.96
74.78
81.85
85.17
90.74
108.3
28.28
85.17
71.37
86
3.67
FCF yield (avg)%
9.90
10.78
12.92
12.48
12.19
14.75
15.22
15.01
17.78
18.55
27.91
15.22
13.83
34
20.70
FCF margin%
24.27
23.68
21.47
23.38
25.81
26.30
26.80
25.23
23.05
26.01
5.32
26.01
24.75
24
1.602
FCF / Net incomex
1.026
1.026
1.128
1.045
1.035
0.945
0.952
1.019
1.061
0.932
1.742
0.952
1.026
43
21.66
ROIC%
25.16
27.91
27.73
29.08
31.65
31.54
30.56
28.00
26.71
29.47
14.36
29.47
28.54
65
17.10
Return on equity%
15.04
14.04
15.96
17.52
14.80
12.91
11.18
8.94
7.50
5.89
17.83
8.94
13.47
5
11.74
Return on assets%
4.22
6.92
9.53
7.24
4.48
4.91
6.09
8.96
9.50
12.32
21.17
8.96
7.08
90
284.75
EPS₩
326.76
348.50
358.32
335.90
353.88
334.91
359.83
390.49
406.07
375.50
293.50
1.19%
1.58%
—
6.39
EPS growth%
19.28
18.15
20.62
18.35
16.28
13.35
10.38
7.62
8.70
9.84
19.94
9.84
14.81
9
257.16
Bookvalue per sh₩
621.14
588.50
614.32
580.99
629.73
721.56
751.70
726.20
732.91
678.89
727.59
1.51%
2.32%
—
105.64
FCF per share₩
94.41
94.06
96.14
88.62
94.53
90.92
99.29
86.11
94.06
82.64
738.39
(2.65%)
(0.66%)
—
741.28
Dividend per sh₩
467.88
498.54
545.33
579.15
570.82
512.66
495.25
520.99
517.47
550.54
460.12
(0.72%)
2.46%
—
25.49
Div yield (avg)%
9.97
9.32
9.16
10.78
11.57
14.10
16.48
18.98
21.58
23.23
26.59
18.98
12.84
31
15.13
Payout ratio%
3.49
6.10
7.98
5.31
6.47
5.31
2.63
0.40
3.18
4.46
18.97
3.18
4.88
23
11.19
Shares (diluted)M
17.74
17.18
16.95
17.90
20.63
22.70
25.18
26.60
30.89
32.89
11.52
9.78%
6.39%
36
20.09
Buyback yield%
12.31
12.06
14.81
14.32
13.35
12.13
12.72
11.77
9.40
7.08
23.54
11.77
12.22
37
1.699
D/E ratiox
0.663
0.738
0.747
0.839
0.930
0.898
0.901
1.063
1.124
1.274
0.524
1.063
0.899
94
11.76
Enterprise value₩B
13.28
12.76
13.40
15.48
16.47
15.71
17.09
16.43
18.60
19.56
19.58
3.50%
5.00%
9
10.17
LT debt₩B
11.77
11.96
11.25
13.19
12.94
14.45
15.48
17.48
17.80
16.86
12.37
5.44%
3.33%
76
Revenue
₩20.89B
4.82%
1.00×
Cost of revenue
₩12.16B
5.00%
1.02×
Operating expenses
₩5.222B
4.81%
1.00×
Property and equipment
16.15%