9.389
Revenue₩B
9.463
10.08
11.16
12.31
13.66
14.87
16.30
17.71
19.14
20.81
10.38
8.78%
9.01%
70
28.76
Revenue growth%
26.70
24.50
23.14
20.61
18.44
17.13
19.18
21.04
20.96
21.29
24.68
20.96
21.00
41
3.72
Gross margin%
7.44
10.16
8.78
7.31
7.07
5.34
3.76
6.16
7.06
4.50
24.16
5.34
7.06
57
15.83
Operating margin%
25.48
27.03
27.46
25.53
22.90
23.30
20.68
18.78
17.19
17.28
12.77
18.78
23.10
84
26.74
Net margin%
11.85
12.88
10.17
9.48
9.65
8.42
9.79
10.79
9.05
6.28
23.00
9.05
9.72
49
13.91
P/E ratio (avg)x
22.84
24.04
21.80
21.73
20.54
23.02
24.19
22.29
25.24
25.01
17.99
24.19
22.93
84
22.12
EV/EBITx
35.45
33.98
35.12
38.38
42.72
41.11
47.47
44.21
45.62
44.90
21.54
44.90
41.92
81
25.03
FCF yield (avg)%
3.47
3.52
2.00
3.52
6.38
6.40
6.26
6.21
3.22
3.88
12.23
6.21
3.70
66
23.87
FCF margin%
12.44
9.60
10.39
12.13
13.79
10.82
13.19
14.42
15.36
17.59
22.05
14.42
12.82
30
0.736
FCF / Net incomex
1.941
1.819
1.677
1.521
1.546
1.374
1.457
1.355
1.473
1.465
0.214
1.457
1.497
59
24.66
ROIC%
28.17
30.98
32.46
33.48
36.27
38.94
36.17
37.53
38.93
37.04
4.00
37.53
36.22
43
14.70
Return on equity%
2.27
4.85
7.07
8.26
6.14
4.67
4.38
4.83
4.67
7.34
15.67
4.67
4.84
15
20.58
Return on assets%
17.89
19.58
21.24
18.80
18.41
18.40
18.97
21.59
22.14
21.43
17.51
21.43
19.27
90
722.03
EPS₩
483.90
568.42
579.31
663.64
685.34
748.25
761.67
848.44
890.38
898.32
775.62
5.56%
8.05%
—
6.88
EPS growth%
3.39
0.71
3.04
2.63
1.86
1.13
0.77
2.81
3.33
3.02
15.32
2.81
2.72
35
123.27
Bookvalue per sh₩
186.27
170.05
173.35
178.14
188.94
200.62
222.63
245.93
273.44
291.22
568.04
9.04%
3.36%
—
220.80
FCF per share₩
737.15
745.33
690.85
632.86
682.62
745.19
786.25
760.04
866.22
962.30
323.94
7.11%
3.26%
—
469.79
Dividend per sh₩
242.82
250.93
267.15
272.73
270.67
249.75
270.81
255.43
231.49
253.02
492.26
(1.34%)
(0.66%)
—
29.86
Div yield (avg)%
16.43
15.60
14.88
12.15
11.74
14.02
15.38
17.67
15.84
12.96
23.41
15.38
15.13
47
11.55
Payout ratio%
31.18
33.26
34.24
35.60
35.58
37.66
39.47
42.37
44.12
43.22
19.99
42.37
36.63
53
8.262
Shares (diluted)M
7.795
8.349
9.442
9.722
9.286
9.026
10.42
10.84
9.969
9.521
8.395
0.50%
1.85%
91
26.11
Buyback yield%
12.21
12.22
14.23
12.32
11.80
11.35
9.77
9.07
9.58
12.34
10.58
9.77
12.01
66
1.671
D/E ratiox
2.022
2.348
2.295
2.561
2.864
2.903
2.858
2.923
3.189
3.683
1.046
2.923
2.861
79
8.825
Enterprise value₩B
2.811
2.913
3.071
2.836
2.857
2.893
3.288
3.007
3.244
3.035
6.716
1.22%
1.91%
69
17.10
LT debt₩B
10.01
11.75
12.15
13.19
13.16
13.66
13.70
14.71
15.01
16.88
1.208
5.10%
6.46%
6
Revenue
₩20.81B
9.01%
1.00×
Cost of revenue
₩10.50B
9.19%
1.02×
Operating expenses
₩3.448B
8.84%
0.98×
Cash and investments
19.10%
Property and equipment
17.09%