7.531
Revenue₩B
8.750
9.188
9.573
10.22
10.90
11.36
12.09
12.96
13.51
14.42
8.181
5.75%
5.74%
57
21.11
Revenue growth%
0.40
0.64
2.66
2.98
5.39
7.01
4.27
6.30
6.43
7.12
16.98
6.43
4.83
44
13.76
Gross margin%
16.54
16.68
15.13
15.42
18.04
20.59
23.32
25.36
26.75
25.80
8.46
25.36
19.32
37
2.79
Operating margin%
10.54
11.03
11.97
13.67
11.43
11.01
12.34
10.28
8.21
10.41
4.53
10.41
11.02
26
11.62
Net margin%
17.21
19.49
18.64
15.84
12.93
15.86
16.17
15.04
13.44
12.29
17.99
15.04
15.85
32
20.21
P/E ratio (avg)x
34.87
35.16
33.94
33.77
38.41
44.36
51.52
50.57
48.74
54.97
9.544
50.57
41.38
82
35.18
EV/EBITx
9.572
8.912
9.741
9.140
9.029
10.17
11.30
11.83
13.00
14.27
37.28
11.83
9.954
88
24.02
FCF yield (avg)%
26.20
28.39
26.14
28.31
29.82
29.65
29.33
30.46
32.40
33.19
15.42
30.46
29.49
20
17.05
FCF margin%
32.64
34.23
32.29
30.03
27.06
27.16
28.91
27.74
29.98
29.28
29.86
28.91
29.63
23
0.585
FCF / Net incomex
0.813
0.907
0.856
0.905
1.036
1.023
1.037
1.135
1.289
1.409
0.530
1.135
1.029
15
17.19
ROIC%
16.80
13.96
15.42
14.21
13.98
12.58
15.03
14.44
17.41
19.15
25.25
15.03
14.74
13
3.94
Return on equity%
9.00
6.66
8.09
10.84
12.14
13.36
15.07
16.64
15.30
18.27
9.87
15.30
12.75
95
21.41
Return on assets%
10.36
11.51
12.84
12.37
13.54
12.22
9.88
8.79
7.91
9.55
21.02
9.55
10.93
65
1,446
EPS₩
1,244
1,325
1,505
1,739
1,853
1,903
2,007
2,223
2,319
2,265
1,532
4.10%
6.71%
—
19.07
EPS growth%
22.80
25.50
26.68
26.75
26.91
25.35
22.69
23.40
20.44
19.45
7.03
22.69
24.37
50
1,407
Bookvalue per sh₩
2,676
2,718
2,720
2,661
3,101
3,030
3,309
3,752
3,993
3,831
278.25
4.32%
5.26%
—
715.50
FCF per share₩
478.55
544.14
582.85
607.65
566.58
580.99
545.57
608.80
592.16
627.96
673.29
2.08%
2.26%
—
1,044
Dividend per sh₩
667.17
748.57
861.14
974.05
926.76
1,028
955.57
1,007
987.16
925.70
912.65
(0.02%)
4.18%
—
5.77
Div yield (avg)%
7.59
9.30
9.14
8.53
7.15
6.47
9.45
7.98
5.04
6.48
16.69
6.48
7.79
75
28.45
Payout ratio%
2.48
0.40
2.99
2.22
0.43
1.50
4.15
6.09
5.06
6.72
9.12
5.06
2.74
73
7.991
Shares (diluted)M
8.964
9.134
9.178
8.456
8.516
8.166
8.583
9.027
9.762
9.752
7.953
2.75%
0.17%
31
10.42
Buyback yield%
6.31
6.46
9.27
8.71
9.65
7.40
4.54
1.96
0.40
2.73
19.73
2.73
6.39
58
0.424
D/E ratiox
1.595
1.735
1.815
1.851
1.695
1.642
1.713
1.858
1.733
1.733
1.211
1.733
1.733
12
2.668
Enterprise value₩B
17.75
16.91
19.08
21.09
20.02
20.25
20.56
21.81
24.58
23.17
6.882
2.97%
2.82%
22
7.027
LT debt₩B
9.456
8.509
9.320
9.087
9.503
9.405
9.282
9.375
10.38
9.601
3.888
0.20%
(0.90%)
29
Revenue
₩14.42B
5.74%
1.00×
Cost of revenue
₩7.048B
5.89%
1.01×
Operating expenses
₩2.880B
5.30%
0.96×
Cash and investments
15.98%
Property and equipment
14.41%