7.452
Revenue₩B
9.855
10.11
10.35
10.28
10.37
10.34
10.30
10.31
10.50
10.59
8.214
0.42%
1.04%
92
12.15
Revenue growth%
23.43
24.56
26.93
25.62
27.29
30.01
32.34
33.71
33.13
32.65
10.47
32.65
28.65
86
10.79
Gross margin%
16.88
15.11
14.54
16.10
15.38
15.42
18.41
17.88
17.69
16.02
20.85
17.69
16.06
30
26.62
Operating margin%
11.24
11.15
11.83
10.79
12.73
10.59
8.24
10.31
9.04
7.32
6.35
9.04
10.69
25
8.96
Net margin%
20.65
20.45
18.88
17.79
14.90
13.60
11.50
9.57
9.11
8.41
5.31
9.57
14.25
49
24.94
P/E ratio (avg)x
50.17
51.04
59.20
64.04
76.50
89.88
107.7
119.6
136.3
152.4
33.27
119.6
83.19
28
28.45
EV/EBITx
20.45
23.15
21.64
22.17
22.27
22.46
23.05
26.34
27.44
28.62
27.06
26.34
22.75
19
25.44
FCF yield (avg)%
27.77
28.91
31.14
31.11
32.24
30.93
33.58
32.66
31.93
34.30
16.42
32.66
31.54
64
2.94
FCF margin%
21.92
20.76
21.04
22.78
20.31
19.37
17.85
19.20
21.38
23.96
2.91
19.37
20.90
12
1.167
FCF / Net incomex
1.999
1.842
1.940
1.715
1.864
1.933
2.021
1.823
1.934
1.726
0.729
1.933
1.898
8
22.20
ROIC%
23.62
26.54
24.21
21.26
22.09
22.74
20.82
21.57
24.21
25.87
7.18
22.74
23.18
39
2.37
Return on equity%
34.92
34.19
35.68
37.22
34.92
33.28
34.46
34.21
32.74
33.63
23.38
33.63
34.34
59
16.68
Return on assets%
21.34
21.36
20.88
23.40
24.05
23.88
22.83
20.74
18.77
18.81
10.83
20.74
21.35
27
119.52
EPS₩
189.88
203.21
220.39
227.32
250.98
245.05
226.22
243.88
239.58
270.78
130.88
1.53%
3.69%
—
20.43
EPS growth%
21.04
23.86
25.85
24.59
23.86
21.50
20.40
19.69
22.30
19.98
25.90
20.40
21.90
52
227.89
Bookvalue per sh₩
313.87
369.47
433.44
456.46
512.09
587.55
647.30
631.10
604.41
577.88
66.82
2.45%
7.59%
—
119.13
FCF per share₩
237.85
258.35
239.84
257.12
283.79
263.97
263.83
280.21
262.08
243.73
172.82
(3.00%)
1.21%
—
123.64
Dividend per sh₩
204.63
223.81
224.94
198.21
204.85
203.28
191.45
171.85
150.24
156.69
227.50
(5.22%)
(1.98%)
—
2.32
Div yield (avg)%
29.09
29.31
28.78
26.72
27.00
29.71
32.35
31.13
28.84
26.75
26.88
29.71
28.97
14
27.17
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.58
4.42
15.58
0.40
0.40
56
12.17
Shares (diluted)M
8.019
7.565
7.114
7.183
6.148
6.372
6.566
6.962
6.828
7.086
12.35
2.88%
(2.37%)
21
23.17
Buyback yield%
27.74
25.37
27.05
29.97
29.58
28.43
26.60
26.28
27.31
26.61
29.87
26.61
27.18
54
1.488
D/E ratiox
1.243
1.466
1.442
1.445
1.594
1.792
1.795
1.793
1.851
1.745
0.136
1.793
1.670
31
4.473
Enterprise value₩B
6.063
5.867
5.559
5.387
5.969
6.750
6.592
6.367
7.292
7.058
3.393
3.41%
1.47%
22
6.026
LT debt₩B
6.047
5.599
6.420
6.431
5.961
6.115
5.764
5.428
5.679
5.479
4.599
(1.67%)
(0.51%)
8
Revenue
₩10.59B
1.04%
1.00×
Cost of revenue
₩5.231B
0.81%
0.98×
Operating expenses
₩1.801B
1.57%
1.05×
Property and equipment
19.74%
Cash and investments
18.92%
Spread over hurdle
13.28%