19.06
Revenue₩B
14.56
15.65
16.79
17.57
19.22
20.87
21.90
23.28
24.39
26.60
20.30
6.71%
6.82%
88
7.04
Revenue growth%
13.11
14.28
14.42
11.56
9.79
10.06
7.92
8.72
8.31
8.02
3.45
8.31
9.93
53
20.86
Gross margin%
0.40
0.66
0.40
0.40
0.40
2.34
0.87
0.40
3.02
1.92
10.68
1.92
0.53
57
27.23
Operating margin%
18.76
19.20
19.88
18.62
20.55
17.59
15.17
16.64
17.29
14.36
11.87
16.64
18.10
29
3.11
Net margin%
4.84
3.25
1.23
1.14
0.40
1.29
2.94
2.23
1.71
3.64
25.99
2.23
1.97
55
24.55
P/E ratio (avg)x
12.84
13.52
13.80
13.33
14.10
15.53
16.45
16.65
16.19
16.08
17.54
16.19
14.81
19
29.46
EV/EBITx
35.35
35.68
39.62
42.64
43.17
45.82
47.74
48.43
51.96
56.85
37.33
48.43
44.49
22
13.26
FCF yield (avg)%
7.01
7.01
6.05
6.99
9.26
7.46
4.76
4.51
1.67
4.29
5.61
4.51
6.52
43
21.99
FCF margin%
18.00
17.61
20.59
21.81
23.20
26.14
24.16
23.25
21.60
21.32
5.65
23.25
21.70
15
1.744
FCF / Net incomex
0.806
0.889
1.061
1.149
1.278
1.383
1.413
1.559
1.888
2.093
1.765
1.559
1.330
36
8.58
ROIC%
23.21
25.85
24.76
23.47
24.69
26.39
27.19
28.24
30.40
30.75
3.36
28.24
26.12
79
18.01
Return on equity%
18.16
16.21
18.52
15.83
17.80
20.70
17.71
17.53
14.90
15.08
20.24
17.53
17.62
46
3.09
Return on assets%
19.93
19.66
22.34
24.57
26.31
29.21
26.41
26.81
29.53
28.04
13.96
28.04
26.36
95
368.63
EPS₩
608.39
671.98
702.03
699.18
761.01
833.33
911.82
909.15
1,023
1,027
401.94
6.18%
6.83%
—
16.98
EPS growth%
9.30
10.49
8.22
8.65
11.20
12.42
12.94
11.20
9.03
11.63
27.75
11.63
10.84
16
659.32
Bookvalue per sh₩
512.10
539.74
537.32
530.88
585.03
564.69
634.43
659.18
668.32
679.30
153.14
3.03%
4.29%
—
583.11
FCF per share₩
122.48
117.82
124.32
125.37
120.33
111.87
110.82
113.57
124.62
119.83
832.21
(0.08%)
(0.66%)
—
228.89
Dividend per sh₩
718.41
775.83
935.64
1,002
1,156
1,302
1,585
1,599
1,856
1,930
255.89
10.80%
11.66%
—
26.80
Div yield (avg)%
27.93
29.99
27.03
28.61
25.91
25.05
25.86
26.33
27.81
30.22
9.65
26.33
27.42
52
12.20
Payout ratio%
28.29
25.92
27.30
29.08
30.85
32.65
30.13
28.23
27.83
29.25
25.25
29.25
28.69
37
30.03
Shares (diluted)M
42.57
46.58
50.20
56.85
65.32
63.96
62.21
71.00
78.70
92.18
29.13
7.13%
9.69%
62
5.16
Buyback yield%
12.10
11.71
9.12
7.28
8.35
10.17
12.66
14.85
16.51
14.97
9.51
14.85
11.91
80
1.580
D/E ratiox
1.565
1.643
1.660
1.861
1.834
1.660
1.748
1.726
1.796
1.866
1.713
1.748
1.737
80
4.795
Enterprise value₩B
9.097
9.080
10.72
10.56
10.89
11.00
12.13
13.90
13.75
15.69
4.955
7.58%
6.15%
61
2.980
LT debt₩B
7.288
7.959
8.556
8.758
9.698
9.676
9.088
8.277
9.403
9.409
19.82
(0.60%)
3.50%
78
Revenue
₩26.60B
6.82%
1.00×
Cost of revenue
₩18.07B
6.89%
1.01×
Operating expenses
₩3.038B
7.14%
1.03×
Property and equipment
19.34%
Goodwill & intangibles
15.87%