4.512
Revenue₩B
10.26
10.46
10.52
10.73
10.81
11.05
11.19
11.17
11.58
11.73
5.003
1.65%
1.41%
87
28.49
Revenue growth%
7.45
5.58
5.59
7.86
9.20
9.38
8.34
9.93
8.79
5.97
20.56
8.79
8.10
57
22.09
Gross margin%
16.64
18.65
16.73
17.69
20.52
23.11
23.73
24.48
25.53
25.69
8.24
24.48
21.81
10
27.27
Operating margin%
24.92
26.69
29.62
31.58
30.38
27.80
24.93
22.82
25.59
23.78
6.41
24.93
26.14
11
26.44
Net margin%
6.23
4.32
2.60
0.61
0.40
1.96
3.16
5.97
6.79
7.72
2.33
5.97
3.74
53
23.98
P/E ratio (avg)x
12.15
10.95
11.73
12.87
14.00
13.64
13.41
14.86
13.26
13.16
10.38
13.41
13.21
15
36.96
EV/EBITx
45.96
49.50
51.99
59.59
57.68
55.72
53.18
60.73
69.73
72.06
18.93
60.73
56.70
41
14.43
FCF yield (avg)%
15.66
15.04
15.24
13.38
13.38
14.50
13.96
11.92
14.11
11.51
27.99
13.96
14.03
87
26.12
FCF margin%
13.14
12.45
11.71
11.61
14.39
14.70
12.60
15.30
14.01
14.59
2.48
14.59
13.58
63
1.321
FCF / Net incomex
3.090
3.634
3.837
4.359
4.468
4.358
4.868
4.741
5.220
5.892
0.193
4.868
4.413
31
25.08
ROIC%
8.80
7.99
8.15
8.99
6.73
9.07
11.32
11.07
13.21
12.62
25.64
11.32
9.03
56
14.17
Return on equity%
18.55
20.76
21.75
24.02
25.05
27.27
28.83
26.90
24.42
23.10
21.21
26.90
24.22
60
29.54
Return on assets%
33.28
33.74
31.24
30.87
29.17
27.22
28.52
28.25
30.85
33.43
28.32
28.52
30.86
5
80.90
EPS₩
230.16
215.11
226.12
239.76
231.10
196.95
187.75
173.10
188.25
188.12
85.08
(4.03%)
(2.29%)
—
11.64
EPS growth%
34.41
37.30
35.59
36.73
35.37
34.96
37.84
35.61
35.61
36.76
4.94
35.61
35.61
59
111.39
Bookvalue per sh₩
695.03
665.79
707.21
685.60
740.27
730.24
863.20
858.53
899.42
900.25
309.89
3.99%
4.35%
—
308.86
FCF per share₩
194.17
172.99
172.31
188.42
180.17
188.55
184.02
199.55
199.54
210.01
339.26
3.11%
0.47%
—
370.44
Dividend per sh₩
210.31
193.17
166.33
145.92
148.63
136.55
145.79
130.76
141.24
152.71
272.44
0.54%
(3.54%)
—
23.16
Div yield (avg)%
8.05
9.44
7.95
8.23
8.11
9.04
7.67
9.53
10.81
8.46
2.10
9.04
8.34
52
15.80
Payout ratio%
34.65
34.50
33.39
36.32
34.57
37.31
37.52
39.55
39.18
38.88
10.92
38.88
36.82
70
7.877
Shares (diluted)M
10.36
9.399
8.725
9.265
10.36
9.853
9.697
9.994
9.962
10.80
7.948
0.84%
0.88%
8
10.42
Buyback yield%
26.94
25.06
22.52
25.26
26.38
28.26
27.50
29.42
28.61
30.22
30.00
28.61
27.22
56
1.747
D/E ratiox
0.425
0.419
0.365
0.318
0.323
0.279
0.236
0.199
0.199
0.211
1.413
0.211
0.298
12
5.152
Enterprise value₩B
10.54
10.32
9.857
10.52
10.98
10.41
11.56
13.13
12.98
13.27
1.755
3.86%
2.65%
36
6.261
LT debt₩B
8.055
7.557
7.004
7.614
8.573
8.610
8.411
9.411
10.38
9.586
8.140
2.26%
2.37%
67
Revenue
₩11.73B
1.41%
1.00×
Cost of revenue
₩8.209B
1.41%
1.00×
Operating expenses
₩2.098B
1.49%
1.01×
Property and equipment
15.87%
Cash and investments
15.67%