42.74
Revenue₩B
32.03
33.86
36.92
39.90
43.10
45.70
49.42
53.29
56.95
60.37
47.18
6.97%
7.18%
81
15.68
Revenue growth%
11.41
8.46
10.65
10.21
12.73
15.30
13.37
16.04
17.56
14.58
28.17
15.30
13.05
58
12.22
Gross margin%
4.12
4.20
4.33
6.44
9.14
6.31
3.72
1.83
2.87
2.61
26.95
2.87
4.16
6
5.77
Operating margin%
28.94
30.30
28.61
26.23
29.21
26.61
24.97
26.02
23.59
23.21
17.19
24.97
26.42
44
20.91
Net margin%
20.84
22.43
21.70
21.62
22.36
19.46
19.09
22.05
22.96
21.04
6.74
21.04
21.66
18
31.64
P/E ratio (avg)x
53.80
55.37
65.28
78.42
87.56
94.80
100.4
111.6
116.8
132.6
28.65
111.6
91.18
80
29.20
EV/EBITx
28.42
26.57
29.38
27.37
31.25
30.15
34.28
31.39
32.01
32.92
28.53
32.01
30.70
95
27.94
FCF yield (avg)%
14.17
13.23
10.88
8.07
9.98
10.53
12.65
11.78
11.87
13.75
24.00
11.87
11.82
87
17.89
FCF margin%
1.41
0.40
2.95
3.80
4.05
2.92
2.45
0.40
0.79
1.99
9.26
1.99
2.22
58
0.536
FCF / Net incomex
1.557
1.475
1.474
1.325
1.471
1.349
1.305
1.205
1.277
1.449
0.784
1.305
1.399
47
29.08
ROIC%
8.50
7.94
7.60
4.81
6.12
5.53
8.27
7.33
5.72
5.34
13.52
5.72
6.72
10
5.42
Return on equity%
2.83
5.76
7.33
5.01
5.57
3.14
3.76
6.34
7.83
5.68
28.55
5.68
5.62
75
5.77
Return on assets%
12.88
12.38
14.75
12.38
14.36
11.88
9.59
7.03
9.14
10.65
9.53
9.59
12.13
91
796.56
EPS₩
724.81
745.91
728.73
705.52
709.25
798.18
828.26
954.94
1,005
1,063
843.96
8.43%
5.54%
—
16.63
EPS growth%
3.98
4.58
4.89
5.11
3.43
1.09
3.64
2.33
0.97
3.52
18.19
2.33
3.58
53
572.01
Bookvalue per sh₩
514.79
513.01
502.03
466.95
507.42
565.82
598.36
639.22
584.28
566.08
702.91
2.21%
0.55%
—
771.33
FCF per share₩
512.31
528.39
565.36
550.39
634.28
693.90
839.46
1,004
978.78
969.23
444.70
8.85%
7.92%
—
144.82
Dividend per sh₩
1,467
1,461
1,521
1,499
1,512
1,550
1,719
1,987
2,014
2,058
245.05
6.37%
4.71%
—
2.34
Div yield (avg)%
4.09
5.59
3.63
6.19
3.24
5.53
5.19
3.62
3.52
1.13
28.82
3.62
3.86
17
25.71
Payout ratio%
21.04
18.26
18.76
21.59
21.62
20.33
19.67
17.27
16.44
17.73
17.03
17.73
19.21
17
37.51
Shares (diluted)M
39.26
37.30
35.18
38.52
37.48
40.16
36.50
39.39
43.80
48.31
36.86
5.21%
1.99%
77
7.96
Buyback yield%
21.77
20.96
22.21
22.21
24.16
25.76
27.84
29.64
30.33
32.86
23.71
29.64
24.96
22
1.217
D/E ratiox
2.641
2.641
2.935
3.313
3.778
4.181
4.862
5.535
6.134
5.904
1.709
5.535
3.979
76
25.71
Enterprise value₩B
12.65
10.93
10.43
8.851
8.095
7.516
6.767
6.139
5.329
4.971
46.21
(9.29%)
(9.33%)
78
2.854
LT debt₩B
9.996
9.875
10.62
9.791
8.814
8.009
7.524
7.885
7.150
6.854
43.92
(4.90%)
(4.24%)
27
Revenue
₩60.37B
7.18%
1.00×
Cost of revenue
₩38.85B
7.14%
1.00×
Operating expenses
₩10.54B
6.94%
0.98×
Property and equipment
18.24%