7.748
Revenue₩B
22.63
23.34
23.46
23.52
23.87
24.17
23.94
24.32
23.97
24.50
8.447
0.52%
0.74%
67
3.61
Revenue growth%
9.19
11.24
12.08
11.47
10.74
10.95
11.73
9.32
6.82
3.98
7.68
9.32
10.84
65
13.29
Gross margin%
0.40
1.89
4.28
2.75
4.57
2.19
0.58
0.74
0.40
0.40
6.59
0.58
1.32
43
19.98
Operating margin%
27.02
28.96
28.29
26.60
24.56
27.20
25.60
26.37
24.22
27.19
12.52
26.37
26.81
21
3.70
Net margin%
2.26
2.28
2.02
3.47
1.92
0.40
0.40
0.40
1.95
4.26
2.93
0.40
1.98
17
37.66
P/E ratio (avg)x
43.78
42.04
41.18
38.10
36.91
36.40
37.74
36.70
41.90
41.14
28.98
37.74
39.62
57
30.54
EV/EBITx
37.74
37.48
40.39
36.82
37.39
40.88
37.89
33.46
36.45
36.03
16.40
36.45
37.44
64
21.24
FCF yield (avg)%
21.53
18.87
20.41
23.38
21.48
20.93
23.87
23.21
24.92
23.16
27.33
23.21
22.35
80
17.75
FCF margin%
32.51
31.98
30.20
32.80
30.98
32.21
30.87
28.70
30.58
31.73
6.42
30.87
31.36
25
1.215
FCF / Net incomex
0.877
0.812
0.717
0.673
0.665
0.646
0.710
0.756
0.689
0.608
1.583
0.689
0.699
63
14.64
ROIC%
11.67
10.63
9.18
12.07
14.99
15.44
15.73
15.25
14.02
13.04
3.38
15.25
13.53
87
18.06
Return on equity%
21.02
20.22
21.43
20.49
21.43
19.34
21.69
23.49
21.94
23.19
10.83
21.94
21.43
23
25.73
Return on assets%
16.99
19.43
21.46
24.16
21.56
23.65
24.43
26.83
29.23
31.51
11.97
26.83
23.90
53
277.55
EPS₩
202.66
217.13
224.38
209.63
207.49
221.60
192.05
174.08
174.45
168.34
308.93
(4.10%)
(2.01%)
—
10.12
EPS growth%
9.66
7.63
8.93
6.69
9.09
7.50
4.70
2.07
4.89
7.13
18.32
4.89
7.31
48
258.27
Bookvalue per sh₩
208.11
209.72
220.78
243.42
227.83
213.86
238.72
268.12
254.31
278.63
250.24
4.11%
4.13%
—
44.22
FCF per share₩
60.68
63.20
70.11
73.50
77.20
82.18
84.11
84.68
77.60
70.63
156.32
(1.76%)
2.43%
—
174.35
Dividend per sh₩
124.09
115.29
100.26
109.03
109.77
98.40
96.26
101.54
111.05
104.84
238.16
(0.91%)
(3.13%)
—
27.81
Div yield (avg)%
0.40
0.40
0.84
0.40
0.40
0.54
0.40
1.82
0.40
1.57
24.27
0.54
0.40
53
6.51
Payout ratio%
28.20
27.45
25.37
27.03
27.05
29.12
31.17
30.32
32.87
35.57
14.16
31.17
28.66
68
34.21
Shares (diluted)M
54.87
54.16
54.51
62.73
69.49
75.40
83.33
94.76
108.7
106.9
32.95
9.00%
8.45%
17
3.80
Buyback yield%
15.11
12.34
11.18
8.74
10.79
9.28
9.20
9.95
7.07
7.96
24.60
9.20
9.61
42
1.058
D/E ratiox
0.496
0.450
0.502
0.510
0.557
0.502
0.563
0.619
0.563
0.593
1.279
0.563
0.533
48
16.28
Enterprise value₩B
16.05
17.11
16.14
17.05
18.63
19.63
21.08
21.98
20.06
21.68
3.222
3.08%
2.42%
91
1.352
LT debt₩B
5.535
5.157
5.776
5.385
5.686
5.684
5.307
5.164
5.540
5.036
1.567
(2.40%)
(0.98%)
33
Revenue
₩24.50B
0.74%
1.00×
Cost of revenue
₩16.40B
0.87%
1.01×
Operating expenses
₩4.182B
0.48%
0.97×
Goodwill & intangibles
16.61%
Property and equipment
16.42%