1.206
Revenue₩B
17.93
18.63
19.01
19.32
19.80
20.72
21.61
22.19
22.65
23.00
1.315
3.04%
3.11%
75
12.04
Revenue growth%
0.40
0.40
0.40
2.39
3.49
2.75
2.03
4.19
6.10
6.71
17.07
4.19
2.57
61
11.98
Gross margin%
5.60
3.02
1.41
3.46
1.36
3.33
0.56
3.09
4.24
2.09
29.16
3.09
3.06
49
26.88
Operating margin%
16.04
13.14
12.22
10.90
12.05
11.82
10.89
7.89
5.85
7.80
4.91
7.89
11.36
72
2.60
Net margin%
5.33
4.83
5.87
6.08
5.93
8.84
8.61
11.41
9.27
10.49
26.69
9.27
7.34
25
22.18
P/E ratio (avg)x
7.910
8.425
8.944
9.971
10.20
10.78
11.08
12.33
13.00
13.08
10.07
12.33
10.49
16
33.83
EV/EBITx
33.21
29.99
27.27
28.86
30.67
34.52
34.25
38.88
36.08
36.42
11.29
36.08
33.73
24
28.31
FCF yield (avg)%
17.06
17.36
18.67
19.10
18.47
17.27
14.77
14.51
14.46
16.42
20.67
14.77
17.16
57
15.69
FCF margin%
15.95
18.74
16.39
16.33
18.03
20.64
22.60
20.05
21.89
21.62
8.93
21.62
19.40
17
0.803
FCF / Net incomex
0.881
1.023
1.055
1.078
1.148
1.069
1.030
1.167
1.311
1.501
1.538
1.167
1.073
62
12.51
ROIC%
22.14
23.61
24.71
22.03
20.01
17.90
18.68
17.89
20.13
18.48
12.88
18.48
20.07
8
24.27
Return on equity%
28.49
31.36
33.25
32.36
30.72
31.43
34.03
35.90
33.83
36.73
10.90
34.03
32.80
24
28.73
Return on assets%
15.61
15.06
13.87
15.21
15.34
18.20
19.53
16.88
16.35
14.66
11.42
16.88
15.48
36
110.67
EPS₩
321.96
330.23
324.47
341.05
359.11
333.65
365.22
392.18
389.62
389.27
117.70
1.63%
1.42%
—
24.79
EPS growth%
32.13
29.37
31.11
30.30
31.65
32.89
33.70
36.06
33.94
34.08
14.21
33.94
32.51
73
193.37
Bookvalue per sh₩
172.61
173.53
171.47
189.23
204.96
238.14
267.78
299.28
316.36
300.21
392.32
7.93%
5.90%
—
78.72
FCF per share₩
310.24
307.39
260.74
261.61
229.60
242.52
262.16
256.86
229.79
200.36
192.91
(2.69%)
(4.87%)
—
255.66
Dividend per sh₩
570.60
666.33
673.35
795.08
810.13
891.87
1,070
1,208
1,202
1,231
271.68
8.72%
8.31%
—
6.49
Div yield (avg)%
10.67
10.62
11.29
11.55
8.61
6.70
4.63
2.47
3.42
3.70
17.02
3.70
7.66
94
2.04
Payout ratio%
10.84
8.30
10.59
12.06
10.29
11.65
13.54
11.60
9.02
9.38
20.89
11.60
10.72
44
20.25
Shares (diluted)M
38.53
44.19
45.97
50.84
50.21
56.86
63.50
63.95
71.82
78.07
20.52
9.23%
9.17%
95
7.36
Buyback yield%
30.48
27.65
25.80
25.37
23.61
24.57
24.75
26.34
26.00
25.21
22.50
25.21
25.59
94
0.167
D/E ratiox
1.063
1.059
0.963
0.971
0.926
0.862
0.871
0.911
0.914
0.866
0.416
0.871
0.920
23
11.26
Enterprise value₩B
2.641
3.025
3.301
3.062
3.269
3.118
3.471
3.921
4.061
4.437
11.67
6.30%
6.79%
48
5.723
LT debt₩B
30.33
33.31
37.24
39.30
46.30
54.53
62.91
63.60
76.49
82.88
9.605
12.35%
11.48%
64
Revenue
₩23.00B
3.11%
1.00×
Cost of revenue
₩15.62B
3.48%
1.04×
Operating expenses
₩2.968B
2.51%
0.94×
Property and equipment
12.86%