16.73
Revenue₩B
21.58
22.29
22.80
24.10
24.84
26.14
26.79
27.43
28.43
30.24
17.66
4.02%
3.92%
46
8.93
Revenue growth%
23.81
22.39
22.59
24.53
26.35
28.61
28.32
31.31
30.06
30.88
25.65
30.06
27.34
74
29.30
Gross margin%
14.89
13.28
15.83
17.68
15.59
16.89
13.92
16.13
16.46
13.61
20.42
16.13
15.71
56
12.95
Operating margin%
11.10
13.37
13.18
10.34
7.51
6.45
7.14
6.83
9.22
10.26
17.50
7.14
9.74
7
9.38
Net margin%
5.65
6.40
8.59
10.08
9.53
10.63
12.15
14.10
14.98
15.98
28.77
14.10
10.35
18
15.10
P/E ratio (avg)x
37.27
41.87
43.51
50.50
58.94
65.90
67.56
68.41
67.70
69.67
11.09
67.70
62.42
66
19.79
EV/EBITx
56.07
60.02
68.41
63.79
65.61
67.36
70.22
78.30
82.58
96.02
18.02
78.30
67.89
63
13.82
FCF yield (avg)%
9.43
6.88
9.05
7.26
5.69
6.96
4.36
1.42
0.40
2.63
15.40
2.63
6.28
84
15.62
FCF margin%
19.36
22.09
22.16
21.95
20.30
21.27
19.84
22.14
21.80
23.33
26.62
21.80
21.87
92
1.588
FCF / Net incomex
1.496
1.593
1.747
1.928
2.281
2.471
2.545
2.809
3.068
3.564
0.894
2.809
2.376
73
8.83
ROIC%
11.97
13.37
14.05
12.01
12.11
13.05
10.97
8.76
8.70
8.47
15.37
8.76
11.99
18
24.12
Return on equity%
15.51
17.57
16.68
14.72
15.06
14.80
15.52
16.43
16.26
16.07
10.94
16.07
15.80
25
11.73
Return on assets%
19.58
19.90
20.63
18.65
17.89
19.04
16.96
14.24
16.14
14.00
21.51
16.14
18.27
50
547.38
EPS₩
695.44
612.10
670.31
722.83
659.26
614.03
642.33
701.75
696.96
747.39
591.35
2.54%
1.16%
—
22.30
EPS growth%
25.10
24.62
25.55
26.18
24.08
25.63
26.69
25.57
25.46
27.58
15.69
25.63
25.56
81
604.42
Bookvalue per sh₩
167.04
152.12
131.13
135.35
134.91
137.88
143.00
154.10
136.16
145.54
901.96
1.53%
(2.58%)
—
453.26
FCF per share₩
231.55
246.55
273.38
261.38
284.48
312.11
331.73
316.95
292.44
326.07
921.10
2.77%
3.99%
—
630.88
Dividend per sh₩
839.64
968.05
1,120
1,191
1,410
1,604
1,554
1,521
1,494
1,667
834.24
3.40%
8.86%
—
8.37
Div yield (avg)%
2.92
3.61
4.51
5.54
6.05
4.84
2.16
0.40
1.83
0.61
4.28
1.83
3.26
60
14.17
Payout ratio%
16.38
17.62
19.16
21.85
23.61
22.94
21.51
22.13
20.90
23.37
13.60
22.13
21.68
29
16.23
Shares (diluted)M
24.08
22.71
22.93
23.82
24.60
25.98
24.81
27.34
28.00
29.87
16.09
3.96%
2.49%
12
5.15
Buyback yield%
15.04
17.85
17.29
15.98
15.17
12.45
13.95
12.50
13.59
12.55
27.50
12.55
14.49
18
1.179
D/E ratiox
0.861
0.836
0.846
0.786
0.856
0.931
1.053
1.210
1.133
1.265
1.561
1.133
0.896
53
13.12
Enterprise value₩B
25.68
27.30
25.12
23.78
22.95
25.46
26.29
27.17
29.44
32.05
25.41
6.91%
1.23%
58
3.840
LT debt₩B
26.36
29.94
29.21
28.60
30.69
32.05
32.82
37.23
35.60
40.54
4.067
5.72%
5.41%
20
Revenue
₩30.24B
3.92%
1.00×
Cost of revenue
₩14.13B
3.82%
0.99×
Operating expenses
₩6.950B
4.49%
1.06×
Property and equipment
16.82%