6.467
Revenue₩B
12.11
13.16
14.12
15.02
16.20
17.40
18.65
19.97
21.41
22.72
7.223
7.00%
7.12%
19
18.14
Revenue growth%
16.49
16.93
14.22
14.37
16.67
14.00
14.86
14.65
16.89
16.52
22.01
14.86
15.67
14
20.15
Gross margin%
35.83
35.76
34.65
33.73
31.20
30.57
29.75
27.39
30.22
32.51
22.66
30.22
31.86
30
23.55
Operating margin%
18.01
17.63
19.56
17.47
14.87
13.48
15.38
12.50
15.17
13.17
13.92
13.48
15.28
10
6.15
Net margin%
24.09
21.94
20.40
17.84
18.46
18.52
19.48
20.12
20.29
21.89
21.09
20.12
20.20
66
11.43
P/E ratio (avg)x
26.96
28.13
27.98
26.58
25.99
28.70
26.85
27.33
31.01
34.09
18.15
28.70
27.65
54
33.66
EV/EBITx
19.26
18.02
17.52
19.01
19.22
18.66
19.35
18.60
17.05
19.03
18.61
18.66
18.83
59
20.37
FCF yield (avg)%
32.19
29.28
28.86
26.74
27.50
29.48
26.62
25.93
28.77
31.64
9.63
28.77
28.82
62
10.00
FCF margin%
26.00
23.76
24.93
23.06
25.25
27.51
25.91
23.32
22.42
24.67
13.95
24.67
24.80
87
0.564
FCF / Net incomex
1.679
1.735
1.731
1.812
1.995
1.949
1.782
1.837
2.055
2.269
0.331
1.949
1.825
92
9.99
ROIC%
16.30
18.11
16.57
19.55
21.18
20.94
21.82
21.96
24.52
25.25
23.26
21.96
21.06
59
21.55
Return on equity%
14.37
14.53
17.21
15.34
17.34
18.82
21.49
18.70
20.38
21.88
9.83
20.38
18.02
10
7.21
Return on assets%
28.41
31.26
29.71
31.52
28.90
31.84
31.94
31.55
33.56
31.45
8.76
31.84
31.48
62
372.96
EPS₩
660.86
575.34
503.99
480.06
492.54
499.93
499.85
543.94
553.08
530.26
412.54
1.49%
(2.73%)
—
22.79
EPS growth%
9.40
11.95
11.36
10.48
10.68
10.50
12.80
12.80
15.37
16.71
11.47
12.80
11.66
54
651.76
Bookvalue per sh₩
718.13
726.44
782.46
847.60
1,015
1,215
1,429
1,543
1,645
1,751
826.77
11.52%
9.15%
—
346.11
FCF per share₩
129.20
122.44
127.09
132.49
141.23
131.80
129.45
137.45
141.75
134.84
121.06
(0.92%)
(0.85%)
—
603.57
Dividend per sh₩
1,001
1,102
1,169
1,377
1,577
1,712
1,842
1,814
2,157
2,374
555.81
8.52%
10.14%
—
19.45
Div yield (avg)%
3.38
3.68
1.25
3.45
4.42
5.12
4.54
3.72
6.35
6.50
16.28
5.12
4.07
77
23.43
Payout ratio%
18.97
19.66
16.87
16.30
15.01
12.06
13.49
14.89
17.15
16.94
9.29
14.89
16.59
8
13.70
Shares (diluted)M
13.30
14.47
16.54
17.73
18.30
19.78
20.30
22.32
23.35
23.25
13.89
4.91%
4.86%
6
22.84
Buyback yield%
22.10
23.06
24.89
23.60
24.11
26.90
29.40
32.18
32.04
33.06
22.74
32.04
25.90
52
0.414
D/E ratiox
1.374
1.583
1.595
1.785
1.907
2.218
2.385
2.355
2.613
2.835
0.178
2.385
2.063
84
6.084
Enterprise value₩B
21.29
23.18
23.34
23.41
25.00
26.83
26.66
25.80
28.16
28.14
16.66
2.40%
3.10%
12
17.89
LT debt₩B
6.167
6.460
7.077
7.300
8.232
8.487
9.721
9.628
11.12
10.79
14.24
5.56%
7.42%
30
Revenue
₩22.72B
7.12%
1.00×
Cost of revenue
₩13.03B
7.13%
1.00×
Operating expenses
₩3.788B
6.77%
0.97×
Goodwill & intangibles
19.27%
Property and equipment
18.79%