8.207
Revenue₩B
19.62
20.23
20.60
20.36
20.87
20.81
21.23
21.50
21.95
22.36
8.755
1.40%
1.20%
7
22.39
Revenue growth%
2.42
0.40
0.87
0.40
2.34
0.40
2.04
1.16
1.06
0.40
5.98
1.06
0.96
88
23.76
Gross margin%
3.03
2.03
0.40
1.94
1.84
3.91
2.96
5.18
2.88
2.05
26.57
2.96
2.46
79
3.81
Operating margin%
14.07
15.41
13.82
16.00
16.71
16.65
15.02
14.69
16.72
17.24
15.58
16.65
15.71
33
3.05
Net margin%
1.48
0.68
0.40
0.40
0.40
2.74
3.04
4.67
2.37
4.42
5.53
3.04
1.92
89
17.59
P/E ratio (avg)x
16.55
17.49
16.36
18.61
20.13
20.18
19.65
20.98
19.87
21.64
16.27
20.18
19.76
62
35.88
EV/EBITx
60.08
62.99
65.48
69.09
82.71
98.29
118.0
118.5
132.9
133.4
32.45
118.5
90.50
31
25.67
FCF yield (avg)%
20.64
20.78
19.78
16.96
17.32
15.77
18.13
20.60
22.34
20.44
18.64
20.44
20.11
60
4.74
FCF margin%
28.97
31.86
29.26
29.43
29.14
27.80
27.80
28.36
27.48
24.89
13.87
27.80
28.67
68
0.142
FCF / Net incomex
2.257
2.620
3.048
3.631
3.728
4.014
4.120
4.692
5.049
5.863
1.381
4.692
3.871
36
16.66
ROIC%
23.90
26.23
26.34
28.27
30.52
27.58
28.48
31.36
31.21
30.93
11.29
30.93
28.37
84
8.51
Return on equity%
18.71
19.48
21.40
21.66
24.03
22.09
23.20
24.25
21.49
21.27
18.66
22.09
21.58
51
13.34
Return on assets%
7.10
9.21
10.62
10.92
13.43
13.54
14.66
14.88
17.24
16.18
17.41
14.88
13.49
46
52.61
EPS₩
193.14
193.98
194.78
204.64
212.70
209.57
187.13
185.89
163.01
144.08
54.72
(7.49%)
(3.07%)
—
29.99
EPS growth%
17.44
17.87
19.41
21.92
24.48
22.40
24.04
25.09
22.25
21.18
3.08
22.40
22.09
89
71.69
Bookvalue per sh₩
421.39
434.94
508.49
544.21
588.27
625.06
675.19
775.76
916.90
936.64
112.33
9.75%
9.24%
—
203.30
FCF per share₩
306.10
334.55
331.71
319.83
302.98
293.86
320.87
349.17
341.72
377.15
214.10
4.48%
3.56%
—
68.04
Dividend per sh₩
246.51
248.30
256.20
261.95
257.33
290.66
312.66
342.12
401.00
448.34
165.07
11.74%
6.18%
—
11.41
Div yield (avg)%
9.22
10.95
13.43
12.16
14.04
16.67
17.55
18.09
16.28
17.42
5.76
17.42
15.16
30
3.00
Payout ratio%
6.35
6.44
9.35
11.28
11.39
11.40
13.29
10.34
11.46
10.88
24.46
11.40
11.08
14
50.28
Shares (diluted)M
84.01
87.71
92.21
109.0
117.4
123.7
125.1
122.3
140.8
147.1
50.78
4.61%
6.26%
89
22.67
Buyback yield%
15.04
12.07
9.86
7.45
10.25
10.29
10.19
12.83
13.62
15.84
13.64
12.83
11.18
84
0.997
D/E ratiox
0.960
0.878
0.804
0.811
0.776
0.760
0.723
0.728
0.776
0.858
1.657
0.760
0.790
75
18.97
Enterprise value₩B
3.381
3.516
3.417
3.563
3.772
4.253
4.132
3.948
3.760
3.564
5.522
(1.13%)
0.72%
89
9.391
LT debt₩B
24.59
29.18
34.73
34.60
36.04
41.73
40.21
40.38
46.66
45.08
13.23
4.58%
5.92%
35
Revenue
₩22.36B
1.20%
1.00×
Cost of revenue
₩10.75B
1.35%
1.02×
Operating expenses
₩5.413B
1.06%
0.99×
Property and equipment
18.34%