7.935
Revenue₩B
13.82
14.35
14.86
15.53
16.29
17.02
17.77
18.49
18.99
19.95
8.861
4.14%
4.05%
40
21.68
Revenue growth%
4.78
5.18
6.42
3.53
2.71
4.45
5.48
3.08
2.26
1.40
9.09
3.08
3.99
75
9.83
Gross margin%
13.55
11.27
9.77
8.12
5.39
3.47
2.34
4.15
6.74
5.37
2.34
4.15
6.07
87
12.84
Operating margin%
13.12
15.16
16.46
16.40
17.21
17.82
14.88
16.18
13.79
14.87
22.39
14.88
15.67
46
12.07
Net margin%
10.94
8.54
6.62
5.00
5.94
3.54
5.25
6.26
4.57
4.38
15.60
4.57
5.59
50
14.60
P/E ratio (avg)x
46.16
48.40
48.13
56.29
64.23
64.30
75.82
86.22
100.3
109.6
12.25
86.22
64.27
7
27.52
EV/EBITx
19.99
21.30
24.07
25.84
25.88
29.11
33.13
37.97
40.83
42.87
33.82
37.97
27.50
43
29.06
FCF yield (avg)%
30.81
29.13
30.48
28.58
28.04
27.63
26.99
28.52
27.15
27.82
25.82
27.63
28.28
45
27.42
FCF margin%
12.33
13.06
11.24
10.54
9.67
8.98
10.07
11.74
14.39
16.46
3.14
11.74
11.49
36
1.228
FCF / Net incomex
2.077
2.134
2.051
2.150
2.296
2.588
2.920
2.949
2.842
2.998
1.722
2.920
2.442
47
17.60
ROIC%
25.01
26.48
26.31
23.39
25.12
24.34
24.12
27.08
24.90
24.89
15.06
24.89
24.96
58
23.90
Return on equity%
24.67
22.13
22.56
24.99
25.71
26.46
26.43
23.68
21.63
23.42
15.58
23.68
24.17
80
7.30
Return on assets%
7.46
8.63
9.97
12.94
15.10
13.83
16.45
15.11
15.44
13.96
25.84
15.11
13.90
84
891.77
EPS₩
2,960
2,933
3,068
3,135
3,183
3,571
4,021
4,663
5,411
5,468
941.92
11.43%
6.74%
—
2.92
EPS growth%
25.81
22.86
23.20
24.72
27.27
28.39
30.36
32.16
34.32
35.81
14.17
32.16
27.83
80
442.87
Bookvalue per sh₩
903.08
937.93
1,098
1,089
1,230
1,334
1,429
1,444
1,663
1,981
1,798
10.01%
9.67%
—
459.90
FCF per share₩
893.37
957.84
936.14
885.12
836.64
929.43
906.62
907.65
919.84
832.17
1,381
(0.11%)
(0.16%)
—
346.49
Dividend per sh₩
1,052
1,026
1,141
1,174
1,231
1,092
1,145
1,233
1,119
1,017
533.55
(3.75%)
0.02%
—
2.37
Div yield (avg)%
28.03
30.01
28.46
30.48
30.66
31.24
29.13
31.16
29.32
31.51
25.68
31.16
30.24
81
11.57
Payout ratio%
6.99
9.42
10.72
12.17
13.16
13.98
12.44
13.26
15.29
15.92
29.52
13.98
12.80
47
7.382
Shares (diluted)M
5.585
5.396
4.550
4.018
3.647
3.596
3.876
3.694
3.654
3.254
6.995
(2.26%)
(6.38%)
14
25.60
Buyback yield%
6.05
3.07
1.80
1.13
1.41
0.40
2.18
0.40
0.40
0.40
24.14
0.40
1.27
66
1.360
D/E ratiox
0.270
0.277
0.326
0.376
0.418
0.445
0.499
0.521
0.559
0.572
0.549
0.521
0.432
83
21.54
Enterprise value₩B
7.396
8.062
7.369
6.704
6.303
7.087
6.683
6.919
7.469
6.745
16.91
1.37%
(1.94%)
71
26.64
LT debt₩B
3.979
3.869
3.761
3.552
4.123
4.699
4.503
4.465
4.777
5.033
24.74
4.07%
3.21%
77
Revenue
₩19.95B
4.05%
1.00×
Cost of revenue
₩9.977B
3.88%
0.98×
Operating expenses
₩3.370B
3.97%
0.99×
Property and equipment
17.83%