15.32
Revenue₩B
22.60
24.19
25.13
26.20
28.09
29.54
30.98
31.98
33.55
34.77
16.44
4.36%
4.80%
94
4.52
Revenue growth%
10.20
9.47
11.86
14.40
15.95
16.60
15.87
17.99
16.77
16.22
21.24
16.60
15.91
55
6.78
Gross margin%
23.71
25.17
27.18
28.82
27.95
27.60
27.77
30.70
33.52
33.30
9.24
30.70
27.86
18
25.52
Operating margin%
18.41
19.90
17.48
15.86
15.55
15.17
13.38
12.55
9.57
10.60
17.02
12.55
15.36
32
4.92
Net margin%
21.84
24.30
23.20
20.60
18.76
20.78
22.78
20.27
21.18
22.08
13.55
21.18
21.51
33
36.95
P/E ratio (avg)x
31.81
29.87
28.65
26.76
28.42
28.45
28.19
26.21
28.68
28.89
26.49
28.45
28.55
52
37.56
EV/EBITx
7.808
8.341
8.636
9.429
9.436
10.03
10.25
10.72
9.930
10.87
26.79
10.25
9.683
6
20.07
FCF yield (avg)%
11.15
12.77
13.28
12.54
14.78
13.23
15.83
13.05
15.98
14.25
23.15
14.25
13.25
48
20.67
FCF margin%
16.59
18.06
16.85
14.83
14.47
16.17
17.03
15.52
18.37
17.66
17.88
17.03
16.72
30
1.220
FCF / Net incomex
0.669
0.642
0.646
0.643
0.636
0.669
0.721
0.659
0.681
0.667
1.491
0.669
0.663
23
29.72
ROIC%
32.10
29.55
29.47
30.02
31.04
30.31
28.76
27.23
27.75
26.44
26.62
27.75
29.51
12
10.57
Return on equity%
22.63
20.00
18.04
17.39
16.80
14.30
12.01
9.26
11.89
12.38
27.42
12.01
15.55
76
12.79
Return on assets%
26.53
24.48
25.72
26.23
28.28
25.51
22.73
23.56
24.26
26.85
15.50
24.26
25.62
51
278.28
EPS₩
400.36
411.72
403.17
457.43
503.32
592.47
686.89
818.73
916.50
1,089
311.63
16.70%
10.96%
—
24.21
EPS growth%
17.88
18.93
18.47
17.08
17.07
17.72
18.28
15.81
14.98
15.14
4.35
15.81
17.40
93
202.72
Bookvalue per sh₩
625.19
639.69
672.10
769.90
840.70
937.40
1,054
1,041
1,177
1,312
618.29
9.31%
7.70%
—
246.02
FCF per share₩
383.11
342.15
308.16
266.10
259.61
264.22
248.98
270.57
279.81
270.18
488.83
0.80%
(4.57%)
—
626.74
Dividend per sh₩
451.10
451.27
471.56
448.12
422.34
407.67
412.91
365.27
381.78
389.50
418.61
(1.61%)
(1.01%)
—
13.65
Div yield (avg)%
20.70
22.25
23.32
21.40
20.67
20.73
17.84
20.29
21.70
24.50
17.94
20.73
21.07
31
5.06
Payout ratio%
27.40
24.93
26.52
25.40
27.71
26.85
29.35
31.47
33.69
33.74
29.13
31.47
27.56
83
31.77
Shares (diluted)M
26.28
26.03
26.70
25.63
27.83
30.42
28.75
30.36
33.44
35.45
30.36
4.96%
1.74%
41
16.32
Buyback yield%
13.81
11.54
9.30
7.77
4.77
7.15
4.86
4.20
2.95
5.80
6.83
4.86
6.48
56
1.084
D/E ratiox
2.536
2.553
2.872
3.286
3.656
3.788
4.117
3.961
4.280
4.479
0.884
4.117
3.722
28
4.183
Enterprise value₩B
19.04
18.02
17.86
16.76
16.76
14.85
13.06
12.92
13.03
11.61
16.67
(7.08%)
(5.92%)
93
35.45
LT debt₩B
28.52
32.24
31.78
29.35
28.14
32.31
35.81
39.78
38.49
39.23
15.74
6.87%
3.57%
75
Revenue
₩34.77B
4.80%
1.00×
Cost of revenue
₩15.87B
4.47%
0.97×
Operating expenses
₩6.679B
5.04%
1.02×
Cash and investments
19.39%
Property and equipment
17.81%