11.73
Revenue₩B
17.74
19.25
20.40
22.48
24.59
26.86
28.82
30.73
33.65
36.42
12.32
8.17%
8.48%
94
21.98
Revenue growth%
16.26
16.26
14.05
15.91
18.06
19.08
19.63
19.59
20.27
23.02
25.03
19.63
18.57
16
5.36
Gross margin%
21.20
19.53
17.19
16.41
17.75
15.95
18.10
20.21
19.88
18.51
15.01
18.51
18.30
22
25.02
Operating margin%
4.99
7.49
8.54
9.95
9.74
8.59
9.53
8.64
8.33
10.16
20.50
8.64
8.62
12
3.35
Net margin%
11.52
14.30
15.42
15.62
13.93
12.40
10.67
11.33
13.55
12.53
4.28
12.40
13.04
24
26.41
P/E ratio (avg)x
35.53
37.20
36.34
42.85
48.67
58.27
64.03
65.40
73.40
82.54
22.70
65.40
53.47
27
28.51
EV/EBITx
26.62
26.07
25.33
26.79
24.89
21.95
24.00
22.73
21.15
20.11
30.73
21.95
24.45
85
25.98
FCF yield (avg)%
17.35
14.93
17.14
19.69
19.34
20.60
20.51
21.37
18.42
20.57
5.30
20.57
19.51
53
29.13
FCF margin%
23.52
22.78
22.06
20.82
19.55
19.08
18.55
17.08
17.06
14.12
23.74
17.08
19.32
37
1.616
FCF / Net incomex
1.201
1.137
1.130
0.985
0.889
0.820
0.791
0.710
0.676
0.699
1.210
0.710
0.855
29
17.90
ROIC%
12.33
14.57
16.76
16.20
15.69
13.17
13.57
12.28
10.95
13.92
9.62
13.17
13.74
18
6.59
Return on equity%
24.30
25.77
25.76
27.81
29.69
30.66
33.33
32.12
30.68
32.40
18.20
32.12
30.17
39
19.39
Return on assets%
7.56
5.61
7.59
5.45
4.49
7.45
9.34
12.22
9.62
7.52
25.65
9.34
7.54
80
369.32
EPS₩
154.68
157.86
153.55
139.67
145.98
144.10
154.22
145.45
151.01
132.13
385.69
(1.97%)
(1.04%)
—
27.99
EPS growth%
4.72
7.59
9.38
6.64
9.51
10.10
10.55
8.33
7.85
7.03
25.24
8.33
8.09
66
692.14
Bookvalue per sh₩
256.76
271.95
301.45
299.96
308.15
302.40
295.89
277.29
309.62
325.55
538.07
1.10%
2.69%
—
243.92
FCF per share₩
283.44
290.36
299.40
291.91
271.16
258.34
282.28
309.57
300.82
295.24
421.46
1.72%
1.25%
—
397.15
Dividend per sh₩
337.40
320.62
370.13
427.97
416.57
426.14
442.58
415.91
421.62
414.80
498.56
(0.08%)
1.96%
—
23.71
Div yield (avg)%
11.44
11.46
10.88
12.01
12.74
11.44
12.71
10.05
12.56
11.77
7.99
11.77
11.62
74
26.33
Payout ratio%
3.04
3.86
5.06
7.26
5.90
4.48
5.84
5.43
2.81
5.51
8.55
5.43
5.24
36
8.808
Shares (diluted)M
12.61
14.82
14.62
15.96
17.44
19.96
22.22
26.86
31.00
30.22
8.785
11.63%
9.66%
11
3.99
Buyback yield%
27.29
25.55
25.65
25.38
23.30
24.28
26.67
28.76
27.38
24.39
23.42
26.67
25.60
75
0.189
D/E ratiox
0.968
1.095
1.051
0.971
1.011
1.122
1.112
1.275
1.408
1.626
1.336
1.275
1.103
60
17.22
Enterprise value₩B
8.297
9.019
9.186
8.654
9.678
10.75
11.50
12.29
12.19
12.07
6.156
4.52%
4.00%
59
25.63
LT debt₩B
22.27
21.28
19.79
19.47
21.85
25.36
25.91
28.17
30.70
29.51
3.989
6.19%
4.27%
24
Revenue
₩36.42B
8.48%
1.00×
Cost of revenue
₩21.51B
8.18%
0.97×
Operating expenses
₩7.005B
9.10%
1.06×
Property and equipment
21.53%