4.737
Revenue₩B
9.089
9.483
9.489
9.647
9.915
9.962
10.02
10.04
10.26
10.54
5.134
1.24%
1.68%
7
29.62
Revenue growth%
18.32
16.55
17.58
18.72
17.89
18.81
19.81
19.34
19.54
17.55
13.50
19.34
18.52
18
25.93
Gross margin%
8.23
9.84
11.48
12.19
14.63
16.74
16.02
14.21
15.78
13.86
24.03
15.78
14.04
24
19.00
Operating margin%
22.30
24.37
21.50
21.75
21.97
22.74
20.49
20.81
21.63
21.23
17.59
21.23
21.69
27
8.30
Net margin%
27.23
28.36
27.83
28.85
29.50
28.37
30.11
28.62
28.63
27.50
12.95
28.62
28.49
64
34.89
P/E ratio (avg)x
46.72
47.37
43.64
42.16
39.57
44.73
49.13
48.33
52.09
53.49
7.282
49.13
47.05
55
26.20
EV/EBITx
32.31
31.53
36.43
35.84
34.28
32.98
35.18
37.12
34.88
33.11
11.54
34.88
34.58
33
17.52
FCF yield (avg)%
11.47
11.05
8.38
7.53
6.85
9.64
10.24
9.74
7.02
8.40
8.56
9.64
9.02
57
2.74
FCF margin%
20.77
21.89
22.58
22.11
23.35
21.88
23.92
24.04
22.00
23.04
27.67
23.04
22.34
41
1.686
FCF / Net incomex
1.109
1.007
0.927
0.863
0.800
0.776
0.835
0.807
0.779
0.763
1.249
0.779
0.821
43
16.04
ROIC%
19.64
21.35
20.33
20.48
22.58
24.84
25.70
27.79
25.95
28.50
5.53
25.95
23.71
63
6.94
Return on equity%
15.45
13.38
13.76
15.12
17.44
18.07
18.16
20.62
20.91
20.70
17.40
20.62
17.76
73
5.49
Return on assets%
21.76
20.73
18.70
21.51
19.18
18.59
17.71
19.00
20.70
21.62
20.36
19.00
19.94
68
151.88
EPS₩
144.27
141.78
150.35
143.08
145.81
137.47
133.37
149.50
156.53
160.36
165.86
1.92%
2.04%
—
24.32
EPS growth%
28.14
26.09
25.54
28.15
28.13
28.79
30.70
31.58
28.71
29.28
21.24
29.28
28.43
75
48.05
Bookvalue per sh₩
76.98
85.09
84.87
80.57
79.04
87.12
80.69
78.39
78.49
88.84
42.25
2.36%
1.15%
—
186.75
FCF per share₩
216.32
193.94
202.24
179.89
174.15
177.10
163.31
175.88
174.85
164.74
205.00
(1.11%)
(1.96%)
—
111.20
Dividend per sh₩
344.03
387.28
432.09
426.70
448.73
506.09
583.09
547.11
523.54
587.92
245.79
5.55%
5.86%
—
19.66
Div yield (avg)%
3.82
5.40
7.71
9.80
9.60
10.26
13.20
15.22
17.08
14.20
10.05
14.20
10.03
22
26.01
Payout ratio%
0.40
0.71
0.40
3.39
4.81
7.48
7.49
5.98
7.73
6.88
21.79
7.48
5.40
14
50.14
Shares (diluted)M
53.57
60.29
65.63
63.61
70.46
70.80
78.79
87.60
82.65
93.28
49.10
5.77%
5.13%
39
21.79
Buyback yield%
4.47
4.50
2.61
2.08
4.38
6.07
5.04
5.58
6.85
9.06
24.90
6.07
4.77
20
0.649
D/E ratiox
1.245
1.471
1.649
1.941
2.104
2.315
2.597
2.617
2.540
2.790
1.605
2.597
2.209
69
6.332
Enterprise value₩B
9.995
11.66
13.63
12.95
13.86
15.16
14.76
14.52
16.02
16.42
3.518
3.45%
4.41%
72
6.041
LT debt₩B
2.939
3.047
3.095
3.053
3.039
3.049
3.222
3.096
3.175
3.141
1.616
0.66%
0.73%
32
Revenue
₩10.54B
1.68%
1.00×
Cost of revenue
₩6.164B
1.65%
1.00×
Operating expenses
₩1.278B
1.68%
1.00×
Property and equipment
20.29%