8.467
Revenue₩B
22.48
24.05
24.94
26.22
27.46
29.27
30.73
33.05
35.06
37.46
9.099
6.41%
5.63%
44
2.55
Revenue growth%
3.10
5.41
7.49
9.88
10.30
7.99
9.90
8.60
10.62
12.07
22.46
9.90
9.24
28
9.24
Gross margin%
4.92
3.39
4.00
4.74
4.00
4.63
5.05
5.53
7.40
6.20
8.42
5.53
4.83
93
6.38
Operating margin%
29.60
30.64
29.87
27.81
29.48
27.12
25.05
23.49
22.12
23.08
17.23
23.49
27.46
26
2.83
Net margin%
11.85
13.95
12.61
14.42
14.95
12.14
13.21
10.64
10.80
10.01
26.56
10.80
12.37
55
18.82
P/E ratio (avg)x
13.12
13.66
12.81
13.85
12.58
12.97
13.62
13.75
14.00
14.96
25.76
13.75
13.64
66
16.41
EV/EBITx
28.07
32.89
33.39
38.02
36.00
40.71
45.25
49.27
50.18
57.99
8.770
49.27
39.37
50
20.95
FCF yield (avg)%
15.93
18.77
21.20
21.72
22.72
20.88
18.75
21.48
22.92
21.53
24.28
21.48
21.34
67
11.47
FCF margin%
21.87
19.28
21.90
22.99
23.99
24.64
23.85
22.28
21.20
24.09
27.25
23.85
22.64
11
0.896
FCF / Net incomex
0.334
0.317
0.273
0.280
0.300
0.261
0.231
0.244
0.216
0.219
0.846
0.231
0.267
38
29.40
ROIC%
31.02
31.94
29.13
27.85
25.51
26.50
24.25
24.27
27.11
24.51
13.19
24.51
26.80
83
22.74
Return on equity%
25.51
26.80
29.57
28.87
30.54
31.65
30.86
31.91
34.15
34.51
23.11
31.91
30.70
25
2.96
Return on assets%
11.53
8.77
9.86
8.04
9.84
12.29
12.07
13.92
11.31
9.34
22.27
12.07
10.59
90
977.94
EPS₩
1,523
1,433
1,489
1,515
1,445
1,653
1,627
1,843
1,921
2,143
1,050
8.20%
4.12%
—
11.20
EPS growth%
9.69
10.20
12.48
12.43
11.77
11.84
9.90
8.71
11.09
12.06
26.45
11.09
11.43
66
1,286
Bookvalue per sh₩
814.16
774.62
758.41
798.49
903.28
1,035
1,113
1,143
1,179
1,130
2,431
4.57%
3.54%
—
819.17
FCF per share₩
1,799
1,608
1,719
1,564
1,530
1,386
1,236
1,050
947.15
883.22
540.41
(10.41%)
(7.33%)
—
2,464
Dividend per sh₩
2,840
2,901
2,940
3,529
3,410
3,846
4,575
4,501
4,601
5,360
1,756
9.46%
7.19%
—
27.38
Div yield (avg)%
16.98
18.08
17.51
18.92
21.40
22.84
22.33
22.31
24.36
24.54
12.98
22.84
21.86
48
29.44
Payout ratio%
2.39
2.25
2.55
1.01
0.40
0.40
0.98
3.10
5.94
6.40
9.46
3.10
2.32
45
8.137
Shares (diluted)M
10.09
10.33
12.07
14.14
16.51
16.66
18.46
18.04
18.65
17.71
8.613
1.41%
6.08%
66
3.20
Buyback yield%
4.59
4.96
5.90
6.84
5.89
4.28
5.30
4.28
4.89
2.57
27.06
4.28
4.92
59
0.305
D/E ratiox
1.579
1.588
1.810
1.825
2.030
1.953
2.108
2.072
1.986
2.139
0.373
2.072
1.970
65
5.773
Enterprise value₩B
9.370
9.607
9.654
9.990
11.40
11.18
12.38
14.22
14.63
15.70
14.64
6.61%
5.45%
91
31.47
LT debt₩B
36.66
37.76
34.66
36.87
32.25
32.64
35.45
31.44
34.69
36.83
28.13
2.69%
0.61%
8
Revenue
₩37.46B
5.63%
1.00×
Cost of revenue
₩21.67B
5.31%
0.97×
Operating expenses
₩5.824B
6.08%
1.04×
Property and equipment
19.18%