1.200
Revenue₩B
11.49
12.54
13.73
14.84
16.19
17.55
18.35
20.06
21.44
23.31
1.229
7.56%
8.14%
83
20.45
Revenue growth%
11.78
11.11
10.42
11.05
9.18
11.57
10.06
10.90
8.95
7.33
26.18
10.06
10.66
88
10.55
Gross margin%
22.11
20.52
20.04
22.40
21.65
23.56
25.55
22.67
25.46
26.44
16.32
25.46
22.53
59
16.99
Operating margin%
1.05
1.60
0.40
0.40
0.40
0.40
0.40
0.40
2.52
4.73
13.46
0.40
0.40
81
7.98
Net margin%
14.27
15.30
13.07
11.45
11.55
8.99
6.36
3.49
4.57
6.07
28.60
6.07
10.22
62
19.17
P/E ratio (avg)x
9.597
9.689
10.70
12.36
13.75
13.82
15.20
15.60
15.60
15.91
27.07
15.60
13.78
39
30.61
EV/EBITx
8.165
8.795
9.015
9.282
8.062
8.342
7.997
7.420
7.103
7.226
8.405
7.420
8.113
50
26.62
FCF yield (avg)%
15.30
13.91
11.99
12.36
12.06
9.65
11.49
11.63
12.26
11.22
27.03
11.49
12.02
88
24.51
FCF margin%
4.77
4.34
6.79
8.66
8.13
6.66
9.61
8.17
7.76
7.97
4.50
7.97
7.86
76
0.353
FCF / Net incomex
1.124
1.276
1.252
1.313
1.333
1.403
1.346
1.266
1.224
1.241
1.118
1.266
1.271
29
20.62
ROIC%
12.52
11.39
14.02
16.58
14.91
14.88
12.77
12.05
9.07
8.56
12.64
12.05
12.64
42
18.48
Return on equity%
12.08
10.53
11.46
13.66
11.43
10.49
10.36
10.92
8.51
10.44
19.41
10.44
10.73
81
6.36
Return on assets%
25.98
24.49
26.51
26.31
23.32
26.24
26.25
24.32
24.71
26.71
28.02
26.24
26.11
32
710.56
EPS₩
491.75
460.34
431.98
416.26
377.98
336.13
294.88
254.84
241.87
238.76
780.26
(8.78%)
(6.61%)
—
8.02
EPS growth%
28.64
29.59
27.81
29.58
29.59
27.80
24.86
23.54
23.96
25.77
23.64
24.86
27.81
66
1,014
Bookvalue per sh₩
272.26
249.83
265.50
268.92
296.55
295.70
302.79
332.66
324.49
363.91
1,259
4.18%
2.44%
—
1,154
FCF per share₩
1,216
1,111
1,083
1,025
915.26
944.37
846.13
731.48
711.62
733.77
1,449
(4.32%)
(6.36%)
—
1,270
Dividend per sh₩
950.14
995.06
1,030
1,019
1,148
1,130
1,113
1,156
1,087
1,053
522.96
(1.71%)
0.92%
—
15.35
Div yield (avg)%
7.08
7.63
10.51
9.38
12.26
9.83
9.89
11.21
9.67
11.53
21.38
9.89
9.86
16
16.49
Payout ratio%
21.16
19.71
20.88
23.40
22.47
20.86
19.67
18.14
20.42
18.90
3.55
19.67
20.64
64
10.48
Shares (diluted)M
13.64
15.01
16.98
18.27
21.54
25.20
24.48
24.44
23.31
25.58
10.53
3.50%
6.17%
31
29.53
Buyback yield%
22.97
20.34
18.91
17.11
19.20
18.90
16.35
13.80
16.68
14.02
14.01
16.35
18.01
34
0.325
D/E ratiox
0.105
0.112
0.104
0.098
0.093
0.083
0.079
0.072
0.072
0.069
1.449
0.072
0.088
81
11.48
Enterprise value₩B
6.287
5.964
5.787
5.995
6.619
6.378
6.466
6.999
6.979
6.889
6.765
0.80%
1.70%
9
5.061
LT debt₩B
6.987
6.381
5.797
6.047
6.546
6.221
5.990
5.844
5.784
5.348
11.00
(3.96%)
(3.15%)
65
Revenue
₩23.31B
8.14%
1.00×
Cost of revenue
₩11.28B
7.93%
0.98×
Operating expenses
₩4.221B
8.52%
1.04×
Property and equipment
17.28%