17.08
Revenue₩B
18.05
18.60
18.71
18.79
19.57
20.03
20.96
21.29
21.47
21.95
17.89
2.32%
2.38%
45
23.29
Revenue growth%
8.22
8.72
9.41
7.21
5.51
8.24
6.99
6.71
4.72
4.74
16.82
6.71
7.10
50
4.66
Gross margin%
23.25
21.53
19.88
22.47
23.72
24.00
25.23
25.25
27.85
25.62
7.99
25.25
23.86
59
2.95
Operating margin%
30.45
30.07
29.34
26.78
26.05
27.07
25.66
27.16
25.94
22.98
4.19
25.94
26.92
58
8.28
Net margin%
12.02
13.32
14.65
16.16
13.24
13.44
16.09
18.31
16.36
15.02
16.00
16.09
14.84
19
12.12
P/E ratio (avg)x
24.86
26.94
28.68
25.58
22.77
24.18
23.80
21.52
20.30
22.00
27.16
22.00
23.99
59
29.40
EV/EBITx
7.614
8.029
8.869
9.384
8.838
9.208
10.09
10.80
10.78
9.739
10.49
10.09
9.296
86
21.76
FCF yield (avg)%
3.84
5.17
2.25
4.44
5.36
4.63
4.72
5.18
5.61
7.87
14.43
5.18
4.94
35
10.30
FCF margin%
23.79
23.95
23.56
25.64
24.73
24.39
21.71
22.09
23.10
23.69
14.31
23.10
23.74
63
0.739
FCF / Net incomex
0.977
0.865
0.905
0.793
0.707
0.649
0.580
0.559
0.503
0.532
1.540
0.559
0.678
45
25.86
ROIC%
11.92
10.26
7.62
6.46
4.95
3.52
2.82
0.40
0.40
1.01
9.59
1.01
4.23
92
23.08
Return on equity%
15.33
16.01
13.65
15.08
12.32
13.87
14.92
17.00
17.43
18.51
3.70
17.00
15.20
35
2.42
Return on assets%
8.03
8.15
5.79
7.68
5.70
6.91
5.65
3.03
5.88
5.33
28.92
5.65
5.84
91
232.42
EPS₩
222.99
206.78
229.21
244.20
274.97
290.94
326.05
315.75
330.56
376.73
245.77
6.50%
4.68%
—
23.65
EPS growth%
29.86
31.09
29.13
30.31
29.16
31.53
32.69
31.76
33.05
33.52
27.46
32.69
31.31
75
160.60
Bookvalue per sh₩
216.82
232.50
229.16
251.81
287.74
288.03
282.90
334.12
396.65
379.08
269.76
5.67%
6.72%
—
115.79
FCF per share₩
175.63
169.54
161.27
169.65
159.36
156.08
154.51
147.36
156.96
178.96
249.23
2.35%
0.12%
—
263.39
Dividend per sh₩
189.96
194.48
196.30
219.30
236.86
262.10
248.05
262.65
282.96
295.55
242.47
4.53%
5.13%
—
17.93
Div yield (avg)%
24.29
27.06
29.01
28.12
30.38
28.26
25.46
24.48
25.35
23.11
16.36
25.35
26.26
81
10.21
Payout ratio%
5.31
7.65
9.70
9.96
7.33
7.85
8.62
7.38
4.75
3.38
14.77
7.38
7.51
62
16.68
Shares (diluted)M
10.42
10.53
10.24
11.22
9.726
9.340
8.924
8.543
8.259
8.733
16.05
(2.13%)
(2.50%)
14
2.27
Buyback yield%
28.52
28.71
30.77
32.15
33.05
35.43
32.65
32.36
32.96
33.74
11.92
32.96
32.51
71
0.371
D/E ratiox
1.255
1.275
1.441
1.412
1.555
1.493
1.637
1.677
1.765
1.895
1.503
1.677
1.524
78
8.216
Enterprise value₩B
21.95
21.80
22.43
21.51
23.23
26.34
27.05
27.37
29.02
33.02
7.139
7.29%
5.16%
75
13.08
LT debt₩B
21.30
22.63
23.48
26.98
31.32
33.30
35.73
35.94
42.91
43.28
9.844
6.68%
7.47%
28
Revenue
₩21.95B
2.38%
1.00×
Cost of revenue
₩14.95B
2.28%
0.99×
Operating expenses
₩4.357B
2.22%
0.98×
Property and equipment
20.40%