8.487
Revenue₩B
11.92
12.51
13.11
13.44
13.54
14.24
14.30
14.80
15.31
16.09
8.685
3.51%
3.35%
58
11.92
Revenue growth%
16.85
18.25
16.09
14.69
14.67
15.90
18.81
18.29
21.12
23.72
15.03
18.81
17.55
23
10.32
Gross margin%
20.84
18.36
17.80
19.78
20.15
18.19
19.54
16.64
17.12
14.86
16.82
17.12
18.27
42
11.25
Operating margin%
18.17
19.52
20.57
21.86
22.77
19.95
16.98
17.79
15.06
16.62
15.55
16.98
18.84
66
27.74
Net margin%
10.64
7.84
10.00
10.43
11.23
10.75
9.11
8.41
6.48
7.53
4.36
8.41
9.55
67
20.80
P/E ratio (avg)x
15.68
17.95
20.47
21.63
21.90
22.15
26.14
29.34
30.31
33.73
25.41
29.34
22.02
67
26.78
EV/EBITx
38.48
40.05
43.67
49.47
54.15
53.79
59.14
59.63
56.46
64.13
9.835
59.14
53.97
17
11.91
FCF yield (avg)%
3.33
3.30
4.28
1.68
1.38
3.04
3.91
1.04
0.77
0.40
4.36
1.04
2.36
29
9.61
FCF margin%
32.49
32.27
30.55
33.00
30.85
31.46
34.11
32.29
33.50
31.39
8.67
32.29
32.28
59
0.407
FCF / Net incomex
0.747
0.798
0.860
0.911
1.045
1.214
1.360
1.478
1.411
1.347
1.260
1.360
1.129
53
13.57
ROIC%
7.92
8.26
10.27
10.36
7.99
7.67
6.32
4.28
6.66
6.64
26.91
6.64
7.80
42
9.75
Return on equity%
19.82
20.03
21.51
22.32
21.81
19.18
19.82
20.49
19.10
18.00
9.25
19.18
19.93
77
8.51
Return on assets%
30.55
31.33
31.54
28.59
27.97
27.17
24.25
24.64
26.93
29.79
11.50
26.93
28.28
52
243.33
EPS₩
327.99
383.92
386.09
395.14
412.66
454.96
502.15
597.99
633.82
752.09
263.39
12.75%
9.12%
—
24.24
EPS growth%
0.97
0.40
0.40
0.40
0.84
0.40
0.64
0.40
2.57
1.11
12.48
0.64
0.52
35
367.50
Bookvalue per sh₩
68.86
71.13
79.13
81.53
79.49
80.31
83.83
94.89
100.92
98.07
283.10
4.29%
2.86%
—
308.88
FCF per share₩
163.12
172.48
188.34
193.52
194.09
205.57
231.13
213.51
200.54
207.72
90.50
1.37%
3.89%
—
71.24
Dividend per sh₩
231.31
214.07
232.13
234.49
233.68
237.14
220.45
218.27
226.95
213.29
323.46
(1.81%)
(2.06%)
—
13.67
Div yield (avg)%
1.86
3.51
3.19
5.67
4.89
6.36
6.29
7.25
7.06
4.14
28.41
6.36
5.28
70
23.81
Payout ratio%
7.16
5.64
3.76
3.24
1.92
1.13
0.40
0.40
0.40
0.40
17.84
0.40
1.53
54
27.16
Shares (diluted)M
36.07
38.76
39.76
47.06
53.68
58.32
55.63
58.28
66.82
63.68
27.30
3.47%
7.29%
6
11.02
Buyback yield%
22.47
21.02
21.00
20.58
23.47
23.92
25.58
25.39
28.28
27.44
16.18
25.58
23.70
17
1.532
D/E ratiox
0.612
0.617
0.600
0.642
0.769
0.900
1.044
1.193
1.410
1.671
0.675
1.193
0.834
83
1.706
Enterprise value₩B
9.975
9.243
8.713
8.205
7.783
6.789
6.723
7.119
6.302
5.649
10.28
(6.21%)
(5.53%)
69
0.911
LT debt₩B
13.98
14.55
14.26
16.27
16.46
17.20
20.54
21.19
25.32
30.81
2.059
13.36%
9.78%
51
Revenue
₩16.09B
3.35%
1.00×
Cost of revenue
₩7.316B
3.68%
1.03×
Operating expenses
₩3.299B
2.96%
0.96×
Property and equipment
22.85%