9.769
Revenue₩B
20.06
20.59
21.28
21.75
22.52
22.54
22.98
23.82
23.55
23.37
10.67
0.74%
1.57%
46
7.46
Revenue growth%
23.57
25.45
26.68
25.30
25.54
25.16
22.71
23.32
25.62
26.41
14.12
25.16
25.37
69
8.32
Gross margin%
9.59
8.43
8.73
8.07
10.68
9.25
11.39
11.64
14.49
12.22
13.74
11.64
10.14
67
4.54
Operating margin%
2.90
2.26
2.77
1.11
0.94
2.09
4.67
6.55
6.11
3.25
25.79
4.67
2.84
79
23.57
Net margin%
27.65
29.06
26.38
24.88
26.35
25.39
25.24
27.88
26.04
23.80
7.90
25.39
26.20
28
30.77
P/E ratio (avg)x
16.13
16.19
18.59
19.23
19.20
19.70
19.87
20.44
21.29
22.72
28.01
20.44
19.47
40
14.96
EV/EBITx
39.71
36.40
39.83
43.20
42.03
46.85
43.05
41.66
41.47
43.84
6.074
43.05
41.84
89
11.97
FCF yield (avg)%
22.08
24.29
21.50
20.59
21.63
19.64
20.13
19.13
18.48
20.29
6.79
19.64
20.44
74
18.65
FCF margin%
22.93
22.92
20.57
18.14
16.32
17.90
18.05
18.24
17.12
18.98
29.31
18.05
18.19
92
0.404
FCF / Net incomex
0.628
0.580
0.580
0.588
0.599
0.563
0.592
0.632
0.582
0.628
0.357
0.592
0.590
58
15.90
ROIC%
15.19
15.23
15.66
14.36
12.22
12.16
14.01
12.24
11.64
11.94
5.01
12.16
13.12
73
20.23
Return on equity%
6.75
6.78
6.38
7.45
5.29
3.39
4.35
4.56
5.45
7.68
6.83
4.56
5.92
73
2.36
Return on assets%
10.06
10.95
10.74
13.26
12.05
13.55
10.99
11.52
13.80
11.27
14.46
11.52
11.39
52
251.31
EPS₩
290.73
304.62
305.87
345.62
350.41
352.35
397.24
393.99
422.60
482.96
259.81
6.63%
7.14%
—
20.46
EPS growth%
18.56
20.43
22.59
21.27
23.65
24.43
24.85
26.42
27.76
30.61
7.76
26.42
24.04
94
221.15
Bookvalue per sh₩
324.45
358.16
353.44
378.64
378.37
397.68
423.11
419.90
489.38
544.76
287.62
7.56%
4.96%
—
322.53
FCF per share₩
405.23
394.68
385.30
437.18
505.39
599.81
636.75
706.30
775.48
755.72
213.16
8.38%
6.81%
—
115.56
Dividend per sh₩
340.65
361.99
338.96
369.65
351.91
332.70
317.95
315.64
329.99
289.83
123.50
(3.81%)
(1.19%)
—
29.07
Div yield (avg)%
30.47
28.56
27.53
28.56
29.60
28.13
31.06
32.09
33.21
32.93
10.79
32.09
30.04
51
18.29
Payout ratio%
7.51
6.12
7.70
8.35
8.06
9.42
7.88
7.90
9.04
11.03
13.30
9.04
7.98
59
18.96
Shares (diluted)M
23.49
23.03
26.25
28.64
32.32
32.07
30.90
32.35
31.14
34.05
18.96
1.05%
3.09%
52
11.39
Buyback yield%
22.18
22.79
21.36
18.50
21.31
20.45
19.58
17.97
18.47
15.87
12.47
18.47
20.02
31
0.142
D/E ratiox
2.557
2.870
3.024
3.303
3.845
4.575
4.837
4.869
5.083
4.962
1.708
4.869
4.210
34
3.726
Enterprise value₩B
19.91
20.48
19.66
21.53
20.65
20.34
21.51
20.92
20.19
19.49
16.32
(1.15%)
(0.28%)
80
13.15
LT debt₩B
16.41
16.81
16.23
17.01
17.25
18.23
19.09
19.86
20.65
22.75
10.51
5.69%
2.93%
68
Revenue
₩23.37B
1.57%
1.00×
Cost of revenue
₩11.91B
1.85%
1.03×
Operating expenses
₩3.444B
0.37%
0.89×
Goodwill & intangibles
18.44%
Property and equipment
14.94%