10.31
Revenue₩B
14.32
14.17
14.13
14.27
14.33
14.47
14.89
15.29
15.50
15.61
10.54
1.72%
1.07%
83
12.53
Revenue growth%
15.80
16.87
15.21
17.90
20.06
22.10
21.65
21.44
23.56
26.54
2.63
22.10
20.75
75
22.00
Gross margin%
4.43
2.52
5.41
6.07
5.62
7.99
6.89
8.64
10.81
8.39
8.19
8.39
6.48
63
20.26
Operating margin%
12.22
13.39
11.26
13.44
16.37
14.42
17.21
19.61
21.45
23.95
19.81
19.61
15.39
65
21.71
Net margin%
15.42
14.79
13.81
14.82
17.44
19.19
18.54
20.84
18.28
20.04
21.51
19.19
17.86
44
24.50
P/E ratio (avg)x
5.545
5.736
5.098
4.469
4.693
4.918
4.332
3.900
4.203
4.273
34.52
4.273
4.581
66
36.69
EV/EBITx
20.52
21.75
23.86
21.89
23.18
24.68
27.61
28.52
28.40
28.92
8.499
28.40
24.27
26
18.39
FCF yield (avg)%
0.66
3.33
1.76
0.40
0.70
0.40
0.40
1.15
2.69
2.24
26.66
1.15
0.92
48
13.01
FCF margin%
9.93
10.12
11.87
14.21
15.59
18.07
17.05
16.01
18.93
16.06
29.37
17.05
15.80
69
0.219
FCF / Net incomex
2.681
2.630
2.741
2.791
3.157
3.079
3.538
3.679
3.756
3.653
1.716
3.653
3.118
91
20.80
ROIC%
16.26
14.76
15.33
13.53
11.12
9.26
10.59
11.37
13.60
13.03
15.74
11.37
13.28
25
27.15
Return on equity%
8.61
9.41
10.38
8.98
9.04
6.43
4.13
5.79
6.03
8.20
11.65
6.03
8.40
14
23.08
Return on assets%
11.58
9.52
11.81
9.67
7.68
10.55
13.00
15.47
17.21
19.43
16.14
15.47
11.70
33
490.41
EPS₩
416.35
462.27
428.45
399.99
380.46
406.77
385.93
373.30
360.86
322.48
537.61
(3.25%)
(3.42%)
—
16.59
EPS growth%
8.58
10.72
13.43
15.72
14.73
16.72
18.73
20.51
18.82
19.40
12.91
18.82
16.22
50
575.23
Bookvalue per sh₩
425.90
424.23
436.03
487.18
472.36
517.79
552.32
629.72
639.92
627.10
384.80
5.83%
4.19%
—
298.68
FCF per share₩
266.20
243.79
242.94
237.24
263.13
287.57
299.54
315.98
340.24
375.34
322.16
7.36%
4.49%
—
471.85
Dividend per sh₩
232.42
205.89
202.47
181.67
174.86
191.51
201.98
191.52
183.21
201.51
366.46
2.88%
(1.11%)
—
13.97
Div yield (avg)%
17.15
19.12
18.79
18.75
19.75
17.05
17.45
20.31
19.71
17.73
10.69
17.73
18.77
91
21.08
Payout ratio%
14.02
11.97
10.68
13.63
15.50
13.01
14.14
15.33
16.24
17.65
12.71
15.33
14.08
11
9.690
Shares (diluted)M
7.502
6.382
6.813
7.031
6.128
6.456
6.310
6.590
6.912
6.655
9.694
1.66%
(1.69%)
67
12.40
Buyback yield%
30.48
29.84
32.20
35.13
37.10
36.76
36.62
38.54
37.56
35.91
4.52
36.76
36.27
71
1.782
D/E ratiox
0.824
0.833
0.831
0.854
0.976
1.034
1.028
1.029
1.043
1.164
1.558
1.034
1.002
54
7.475
Enterprise value₩B
17.81
19.70
19.69
19.58
21.24
22.06
22.00
24.64
24.07
24.80
3.711
3.14%
3.62%
52
5.705
LT debt₩B
3.228
3.530
3.444
3.974
4.095
4.314
4.860
5.036
5.726
6.589
11.26
9.98%
9.23%
85
Revenue
₩15.61B
1.07%
1.00×
Cost of revenue
₩9.787B
0.78%
0.97×
Operating expenses
₩1.627B
2.41%
1.14×
Cash and investments
14.02%
Property and equipment
13.82%