6.368
Revenue₩B
12.64
13.05
13.49
13.99
14.31
14.98
15.67
16.14
16.86
17.44
6.520
4.03%
3.48%
75
25.95
Revenue growth%
30.89
28.96
29.79
28.25
30.21
27.95
26.36
25.47
27.11
25.76
28.49
26.36
28.10
91
21.26
Gross margin%
0.40
0.40
0.40
3.32
1.54
0.40
1.41
3.61
0.97
3.00
22.62
1.41
1.19
75
14.00
Operating margin%
20.89
19.86
21.35
23.70
22.87
24.07
27.04
25.32
23.29
24.04
3.92
24.07
23.50
93
11.69
Net margin%
11.32
10.92
9.58
10.51
10.78
12.04
11.70
13.50
11.06
13.99
13.74
12.04
11.19
15
31.28
P/E ratio (avg)x
18.97
20.39
18.66
20.08
19.28
19.66
20.74
19.37
20.18
17.23
8.871
19.66
19.52
49
36.96
EV/EBITx
31.07
34.31
34.84
32.33
34.31
36.22
32.25
34.69
31.75
35.28
25.88
34.69
34.31
72
23.05
FCF yield (avg)%
13.40
14.74
12.28
11.23
13.13
16.01
18.05
20.80
20.77
20.07
15.60
20.07
15.38
71
7.16
FCF margin%
34.31
31.99
34.54
34.20
35.87
33.12
30.84
32.60
31.56
28.83
23.48
31.56
32.86
64
0.190
FCF / Net incomex
0.492
0.457
0.481
0.529
0.534
0.533
0.508
0.458
0.447
0.408
1.454
0.458
0.486
48
9.22
ROIC%
29.98
29.24
32.03
34.56
35.42
32.81
33.76
36.09
38.16
37.10
12.33
36.09
34.16
69
3.27
Return on equity%
19.48
20.50
19.25
17.14
17.34
17.34
17.06
14.52
14.87
16.68
3.81
16.68
17.24
52
10.80
Return on assets%
25.57
22.76
25.32
24.78
25.61
23.92
23.64
24.71
24.43
25.95
11.56
24.43
24.75
47
307.44
EPS₩
240.68
257.83
253.10
286.88
334.69
331.57
348.26
391.11
376.58
411.22
315.15
4.20%
6.82%
—
12.29
EPS growth%
24.44
21.76
24.02
21.47
21.49
22.02
20.20
23.17
21.97
20.56
3.15
21.97
21.86
15
123.93
Bookvalue per sh₩
111.25
120.36
125.17
135.97
130.64
135.95
137.89
143.02
129.76
129.67
184.28
(0.15%)
0.75%
—
79.98
FCF per share₩
542.88
583.10
580.61
534.69
512.92
525.44
477.94
450.06
457.00
427.50
304.54
(3.58%)
(1.45%)
—
62.71
Dividend per sh₩
387.80
397.14
423.91
460.69
520.91
534.96
605.81
702.02
771.40
840.88
247.65
10.05%
8.76%
—
9.55
Div yield (avg)%
21.96
24.64
24.30
22.24
25.13
26.77
24.92
23.65
22.33
21.26
10.70
23.65
23.98
81
3.32
Payout ratio%
31.51
28.57
26.53
27.95
29.33
28.03
30.01
28.92
31.89
34.52
13.27
30.01
29.13
43
27.41
Shares (diluted)M
20.31
21.41
19.50
17.19
18.79
20.44
19.83
17.67
19.07
17.05
25.91
(1.92%)
(2.60%)
94
13.29
Buyback yield%
17.08
16.36
14.83
15.61
18.02
19.41
19.00
18.26
19.42
19.73
4.35
19.41
18.14
90
0.582
D/E ratiox
2.038
2.126
2.237
2.263
2.559
2.706
3.083
2.923
3.319
3.285
0.743
3.083
2.632
83
4.236
Enterprise value₩B
3.955
4.355
4.277
4.362
4.816
5.016
5.209
5.212
5.106
5.467
9.873
2.57%
3.58%
90
8.858
LT debt₩B
1.212
1.253
1.380
1.604
1.894
2.269
2.474
2.482
2.901
3.356
9.936
12.12%
12.01%
51
Revenue
₩17.44B
3.48%
1.00×
Cost of revenue
₩10.44B
3.50%
1.00×
Operating expenses
₩3.716B
3.75%
1.03×
Property and equipment
16.69%