5.567
Revenue₩B
15.90
16.51
16.89
17.20
17.34
17.86
18.22
18.34
18.39
18.53
5.741
1.34%
1.83%
8
3.27
Revenue growth%
26.05
24.35
26.65
24.03
23.20
23.08
24.23
23.56
24.87
22.40
3.20
23.56
24.13
32
5.13
Gross margin%
13.74
12.89
14.11
11.23
13.45
14.59
14.04
14.86
16.28
18.70
11.88
14.86
14.07
71
2.28
Operating margin%
17.29
18.02
17.29
17.40
17.19
16.01
14.85
12.65
13.94
12.34
10.08
13.94
16.60
30
26.64
Net margin%
10.68
11.52
13.01
15.00
15.63
18.35
16.71
17.67
16.89
17.40
17.07
17.40
16.17
58
9.407
P/E ratio (avg)x
18.76
19.40
21.19
19.07
17.12
18.53
18.30
18.42
19.47
19.42
16.75
18.53
18.92
15
15.84
EV/EBITx
37.84
34.89
37.78
36.60
37.65
38.70
43.33
45.53
42.20
43.48
27.88
43.33
38.27
52
2.79
FCF yield (avg)%
6.97
5.25
7.75
8.13
6.08
7.63
9.36
9.70
12.56
14.71
22.57
9.70
7.94
60
29.57
FCF margin%
15.81
15.86
12.98
15.47
14.87
14.73
13.75
15.28
13.64
16.58
7.88
14.73
15.07
35
1.328
FCF / Net incomex
1.020
1.010
1.194
1.348
1.282
1.226
1.331
1.499
1.584
1.509
0.171
1.499
1.307
41
26.14
ROIC%
7.37
9.43
6.64
8.82
10.31
7.45
7.18
7.35
9.63
12.27
22.89
7.45
8.14
77
2.68
Return on equity%
0.40
0.40
1.31
0.40
1.99
3.51
2.01
3.87
1.52
4.02
13.42
3.51
1.76
85
20.54
Return on assets%
1.65
0.40
0.76
0.78
2.50
0.95
3.20
4.35
5.42
5.89
8.26
4.35
2.07
81
202.11
EPS₩
94.71
110.72
128.08
149.06
153.03
145.73
164.73
164.18
191.98
202.29
222.59
5.74%
8.13%
—
24.99
EPS growth%
3.13
0.40
1.51
3.27
1.65
0.40
0.40
0.40
0.40
0.40
28.23
0.40
0.40
83
161.15
Bookvalue per sh₩
500.25
517.17
607.03
597.42
698.37
723.31
783.83
926.17
1,039
1,132
84.30
10.14%
9.96%
—
383.41
FCF per share₩
351.98
374.10
377.16
355.40
367.67
353.75
413.30
431.82
497.22
555.71
178.08
8.61%
4.95%
—
329.34
Dividend per sh₩
273.89
278.57
254.76
259.01
259.50
241.47
234.56
261.18
257.60
237.16
353.95
(1.78%)
(0.49%)
—
13.44
Div yield (avg)%
20.73
18.10
19.32
18.05
18.54
15.61
17.55
14.85
14.38
16.74
27.20
15.61
17.80
86
6.56
Payout ratio%
29.10
30.79
29.22
27.78
27.26
27.71
28.73
31.23
31.63
30.73
21.73
30.73
29.16
91
22.89
Shares (diluted)M
29.82
28.09
27.56
30.01
33.87
32.68
31.26
35.21
35.50
33.80
22.49
(0.04%)
2.41%
69
10.34
Buyback yield%
9.84
11.05
10.31
9.15
11.96
9.89
11.17
8.65
11.14
8.70
3.71
9.89
10.10
83
1.700
D/E ratiox
1.721
2.025
2.110
2.527
2.935
3.136
3.668
3.731
4.225
4.931
1.383
3.731
3.036
36
1.412
Enterprise value₩B
24.12
27.19
30.74
32.77
38.15
44.45
45.52
52.85
55.88
54.46
22.75
7.38%
10.13%
79
17.70
LT debt₩B
19.75
18.69
18.21
17.88
16.81
17.86
16.83
16.83
16.57
15.68
4.042
(1.38%)
(1.89%)
57
Revenue
₩18.53B
1.83%
1.00×
Cost of revenue
₩12.37B
2.00%
1.02×
Operating expenses
₩4.265B
1.63%
0.98×
Cash and investments
14.75%
Property and equipment
13.40%