11.48
Revenue₩B
14.38
14.66
15.43
16.32
17.19
18.18
19.04
19.39
19.64
20.58
12.42
3.67%
4.10%
45
15.53
Revenue growth%
1.66
0.40
0.86
3.39
3.62
1.54
1.39
2.89
1.99
4.36
3.34
1.99
1.82
90
27.01
Gross margin%
30.19
31.95
30.86
30.11
27.95
29.18
27.85
28.20
29.78
31.17
19.23
29.18
29.95
11
16.90
Operating margin%
23.47
26.39
29.27
31.13
31.96
33.66
32.35
32.70
31.81
29.34
8.63
32.35
31.47
52
19.56
Net margin%
17.28
15.70
17.94
15.22
14.09
13.77
14.23
14.03
13.67
14.70
10.49
14.03
14.46
78
28.69
P/E ratio (avg)x
15.19
13.49
12.80
12.31
13.62
14.63
14.02
13.67
14.86
15.55
36.41
14.63
13.84
48
32.38
EV/EBITx
40.77
44.26
40.49
43.89
46.46
46.88
49.46
51.89
53.28
60.79
10.83
51.89
46.67
89
21.75
FCF yield (avg)%
14.55
15.59
15.37
14.75
12.69
10.41
8.53
8.67
11.06
11.90
11.78
10.41
12.29
85
28.37
FCF margin%
10.38
12.80
12.38
10.44
10.74
9.25
10.49
10.50
10.92
11.72
17.50
10.50
10.62
84
1.251
FCF / Net incomex
0.934
0.929
0.994
0.978
0.915
0.804
0.788
0.752
0.830
0.753
1.586
0.788
0.872
64
29.47
ROIC%
9.48
8.74
8.84
10.50
12.48
10.68
8.64
11.09
12.54
15.46
24.30
11.09
10.59
58
12.08
Return on equity%
17.00
18.81
20.01
19.99
18.32
21.08
22.87
23.54
24.38
25.62
10.58
23.54
20.54
61
4.71
Return on assets%
1.93
0.40
1.14
2.90
2.21
2.60
1.64
4.04
4.96
6.60
11.14
4.04
2.41
42
990.00
EPS₩
641.71
672.74
769.43
735.07
760.45
755.05
854.88
774.21
754.91
854.37
1,014
2.36%
3.39%
—
21.81
EPS growth%
10.61
11.78
9.95
10.85
13.53
11.68
13.91
13.51
11.41
9.55
17.71
11.68
11.55
90
905.88
Bookvalue per sh₩
330.28
324.63
376.20
425.69
490.94
482.31
559.49
631.84
639.64
680.71
525.94
6.75%
9.32%
—
771.42
FCF per share₩
1,531
1,512
1,463
1,584
1,610
1,913
2,038
2,128
2,194
2,477
336.23
9.00%
5.67%
—
497.93
Dividend per sh₩
839.13
981.08
1,090
1,254
1,368
1,502
1,803
1,886
2,006
2,203
320.99
10.00%
11.93%
—
4.59
Div yield (avg)%
20.30
18.35
20.19
17.88
19.68
18.36
20.65
19.15
18.16
20.97
9.14
19.15
19.42
28
19.81
Payout ratio%
21.70
22.73
24.35
25.00
23.45
20.87
23.47
21.52
21.66
19.79
28.12
21.52
22.22
19
7.888
Shares (diluted)M
5.347
4.881
4.487
3.898
4.164
4.174
3.895
3.926
3.918
3.433
8.106
(3.79%)
(5.23%)
79
4.03
Buyback yield%
12.08
10.22
11.84
11.97
13.66
11.91
9.93
11.30
8.61
10.46
15.09
10.46
11.57
25
0.282
D/E ratiox
0.999
0.968
1.060
1.123
1.166
1.291
1.202
1.266
1.277
1.419
1.195
1.277
1.184
12
14.56
Enterprise value₩B
14.18
12.30
10.71
11.48
11.88
10.43
9.636
10.02
10.18
10.45
2.963
(2.53%)
(4.60%)
23
23.11
LT debt₩B
13.81
13.96
15.60
15.61
15.26
15.44
17.57
19.18
22.74
22.83
13.96
8.39%
6.67%
64
Revenue
₩20.58B
4.10%
1.00×
Cost of revenue
₩11.51B
4.41%
1.03×
Operating expenses
₩4.627B
4.05%
1.00×
Property and equipment
15.07%