5.085
Revenue₩B
30.27
31.03
31.63
32.28
32.51
33.34
33.61
34.20
34.42
33.79
5.331
0.77%
1.14%
91
21.13
Revenue growth%
11.26
13.98
13.93
14.31
14.15
11.72
11.74
11.65
14.27
16.85
29.26
11.74
13.96
13
12.46
Gross margin%
11.82
11.68
10.72
10.87
9.92
7.92
10.64
9.69
12.35
11.06
29.91
10.64
10.80
44
26.38
Operating margin%
22.32
20.31
19.81
18.27
19.57
16.89
16.85
17.81
18.12
19.04
22.32
17.81
18.66
6
17.84
Net margin%
23.33
21.02
20.00
19.62
16.73
15.34
16.91
15.10
14.12
16.09
10.40
15.34
16.82
13
26.20
P/E ratio (avg)x
6.614
6.721
7.324
7.553
8.241
9.345
10.56
10.93
11.83
13.43
31.97
10.93
8.793
68
18.11
EV/EBITx
16.39
15.36
15.72
16.95
16.44
18.20
16.13
16.64
18.40
18.59
22.79
18.20
16.54
30
2.36
FCF yield (avg)%
29.74
30.99
29.26
30.13
27.85
28.70
28.10
27.13
27.22
28.32
16.38
28.10
28.51
36
23.88
FCF margin%
21.23
18.31
17.86
18.77
16.08
17.28
17.68
20.26
21.50
23.51
4.02
20.26
18.54
65
0.118
FCF / Net incomex
0.622
0.540
0.533
0.497
0.531
0.489
0.479
0.418
0.388
0.365
0.151
0.418
0.493
47
29.96
ROIC%
28.26
31.24
30.66
29.98
27.47
28.99
27.21
29.43
30.64
27.72
25.86
28.99
29.21
12
18.06
Return on equity%
2.85
0.40
3.35
1.95
0.40
2.80
2.21
2.63
1.07
0.40
24.32
2.21
2.08
48
26.44
Return on assets%
0.40
0.40
0.40
0.40
1.06
4.03
2.03
3.95
3.40
2.76
13.42
3.40
1.54
19
273.95
EPS₩
66.33
63.45
58.72
54.07
48.38
48.20
43.43
41.40
44.93
40.22
290.02
(3.63%)
(5.01%)
—
5.07
EPS growth%
19.92
19.88
17.94
16.63
15.26
17.80
16.74
19.40
18.24
19.28
19.99
18.24
18.09
39
314.76
Bookvalue per sh₩
625.28
650.82
665.81
648.61
706.06
714.56
755.24
785.05
917.68
973.34
218.16
6.63%
5.13%
—
68.56
FCF per share₩
398.22
360.18
356.77
320.92
343.92
301.12
305.49
273.20
286.84
302.61
105.34
(2.53%)
(3.63%)
—
387.77
Dividend per sh₩
265.82
295.40
289.13
278.16
311.55
335.49
339.64
319.81
326.06
324.51
116.85
0.82%
3.19%
—
12.83
Div yield (avg)%
7.96
7.04
9.98
7.85
8.03
6.19
7.67
5.42
5.30
2.33
7.18
5.42
7.35
58
23.27
Payout ratio%
2.07
2.20
3.80
1.87
2.02
3.17
4.05
1.42
3.97
6.04
17.67
3.97
2.69
56
19.66
Shares (diluted)M
25.73
27.27
28.71
31.24
33.69
36.36
38.46
36.42
41.51
42.39
20.06
4.70%
5.22%
12
29.08
Buyback yield%
23.49
22.09
22.55
22.22
22.32
23.45
22.37
20.09
19.97
20.34
3.28
20.34
22.27
77
0.465
D/E ratiox
1.939
1.740
1.782
1.609
1.776
1.931
1.764
1.880
1.826
1.772
1.534
1.826
1.779
44
26.62
Enterprise value₩B
6.200
6.531
6.256
5.357
4.576
4.171
4.520
4.052
3.694
3.287
5.994
(6.40%)
(5.61%)
22
27.08
LT debt₩B
10.52
10.04
11.22
11.28
12.38
12.83
12.88
12.01
11.63
10.38
26.04
(3.47%)
0.71%
6
Revenue
₩33.79B
1.14%
1.00×
Cost of revenue
₩14.59B
1.06%
0.99×
Operating expenses
₩7.582B
1.11%
1.00×
Property and equipment
17.68%