20.89
Revenue₩B
11.67
12.27
12.97
14.21
15.09
16.53
17.78
19.22
20.85
22.08
21.47
7.91%
7.36%
51
3.93
Revenue growth%
5.67
6.10
7.90
6.52
3.88
0.91
0.40
2.25
3.90
2.94
2.53
2.25
3.89
6
23.73
Gross margin%
17.10
16.66
17.05
17.99
18.87
16.19
13.90
15.82
13.18
13.88
12.29
13.90
16.43
89
28.73
Operating margin%
11.42
11.10
13.82
13.51
14.50
14.90
12.24
13.63
15.39
15.60
19.79
14.90
13.72
91
12.18
Net margin%
25.08
23.62
23.53
26.06
23.75
22.04
24.88
22.17
21.54
23.89
2.96
22.17
23.69
40
22.16
P/E ratio (avg)x
10.94
10.71
12.47
14.44
13.96
15.74
15.97
18.50
19.62
21.24
35.74
18.50
15.09
26
29.68
EV/EBITx
13.64
12.80
12.88
13.89
12.61
13.10
13.91
15.00
15.77
15.30
36.64
15.00
13.77
19
23.75
FCF yield (avg)%
16.16
19.15
19.46
17.52
17.84
19.22
18.79
20.46
23.08
24.89
3.57
20.46
19.19
87
29.43
FCF margin%
12.64
13.21
13.66
11.72
8.95
8.42
11.05
10.71
8.92
6.93
29.31
8.92
10.88
43
0.667
FCF / Net incomex
1.965
2.075
2.314
2.591
2.610
2.634
2.665
3.094
3.686
3.895
0.940
3.094
2.622
41
10.02
ROIC%
13.66
12.84
10.22
9.08
9.85
12.60
13.69
12.26
12.12
14.12
18.38
12.60
12.43
6
21.52
Return on equity%
5.66
4.00
5.35
7.13
4.77
5.16
3.36
3.83
6.60
5.58
25.83
5.16
5.25
65
20.68
Return on assets%
36.83
36.66
37.48
35.50
32.70
30.98
32.42
29.87
27.00
26.59
12.83
29.87
32.56
27
368.97
EPS₩
864.94
946.45
1,039
1,067
1,187
1,146
1,127
1,109
1,117
1,146
384.19
(0.71%)
3.19%
—
9.38
EPS growth%
13.72
14.87
15.93
17.82
15.97
17.16
14.99
16.52
17.03
18.54
23.27
17.03
16.24
85
892.24
Bookvalue per sh₩
690.93
745.71
742.20
819.71
763.13
670.56
653.86
639.32
689.61
633.30
130.38
(3.66%)
(1.53%)
—
533.47
FCF per share₩
589.49
552.83
553.58
622.01
720.66
693.99
786.49
908.87
1,002
962.71
666.00
5.96%
5.06%
—
445.95
Dividend per sh₩
512.26
518.62
499.16
540.27
517.88
499.31
557.71
527.76
574.16
616.57
698.74
3.55%
3.07%
—
7.28
Div yield (avg)%
22.11
23.82
22.91
25.42
27.72
26.41
23.59
26.53
24.90
23.21
12.49
24.90
24.36
38
8.18
Payout ratio%
15.79
14.62
16.33
16.46
17.82
18.29
16.42
14.04
15.98
13.93
5.39
15.98
16.16
29
19.49
Shares (diluted)M
27.79
31.03
36.18
39.61
46.21
47.11
53.67
59.59
65.30
74.57
18.65
10.05%
10.23%
75
9.90
Buyback yield%
10.72
9.07
11.80
11.15
8.78
9.88
10.31
8.93
8.23
6.89
26.73
8.93
9.48
21
1.070
D/E ratiox
0.902
0.970
0.955
0.965
0.946
1.015
1.029
1.136
1.159
1.236
1.413
1.136
0.992
50
3.360
Enterprise value₩B
37.17
36.52
42.64
49.10
59.01
58.50
68.70
75.43
82.83
100.5
20.59
11.23%
11.92%
10
14.18
LT debt₩B
22.56
24.17
25.97
23.79
24.58
24.59
25.21
23.16
21.56
21.07
21.42
(3.04%)
(0.37%)
13
Revenue
₩22.08B
7.36%
1.00×
Cost of revenue
₩11.54B
7.46%
1.01×
Operating expenses
₩3.301B
6.79%
0.95×
Property and equipment
17.78%