11.97
Revenue₩B
10.19
10.76
10.87
11.42
11.62
11.85
12.46
13.17
13.30
13.88
12.46
3.62%
3.60%
82
13.38
Revenue growth%
17.39
17.15
19.73
18.75
20.79
22.37
23.06
25.40
27.23
26.54
9.94
25.40
21.58
77
6.78
Gross margin%
9.62
7.81
9.12
10.61
11.29
9.92
7.00
6.79
6.94
8.79
24.74
7.00
8.96
5
24.30
Operating margin%
20.14
19.99
22.86
21.56
24.08
26.20
27.80
25.27
25.95
25.23
20.60
25.95
24.65
41
7.40
Net margin%
27.42
25.12
26.83
29.79
28.12
26.37
24.64
25.79
28.75
30.15
3.03
26.37
27.13
33
19.96
P/E ratio (avg)x
35.20
36.77
40.62
45.06
49.66
57.92
56.22
58.39
68.09
70.74
36.98
58.39
52.94
86
36.59
EV/EBITx
30.96
28.76
31.66
29.32
30.07
31.69
32.72
32.33
34.77
34.45
8.862
32.72
31.67
79
24.21
FCF yield (avg)%
5.17
2.79
5.04
6.95
7.66
9.66
12.29
10.86
10.66
9.64
18.92
10.66
8.65
49
13.52
FCF margin%
5.26
5.86
6.46
8.07
5.24
3.39
1.54
3.07
5.39
7.64
12.79
3.39
5.32
25
0.816
FCF / Net incomex
0.700
0.778
0.848
0.823
0.936
1.001
1.179
1.156
1.213
1.242
1.119
1.179
0.969
15
18.90
ROIC%
3.87
2.38
3.81
6.81
5.67
5.67
3.86
5.64
6.98
6.06
12.81
5.67
5.65
45
29.25
Return on equity%
33.02
35.30
37.81
40.70
40.51
38.20
40.41
37.63
37.25
36.34
23.67
37.63
37.72
62
28.80
Return on assets%
12.75
14.21
11.60
12.17
13.24
10.92
10.44
8.79
6.06
5.75
3.59
8.79
11.26
12
220.89
EPS₩
63.23
71.43
82.33
89.04
101.78
119.34
130.33
150.74
160.14
152.60
234.41
8.44%
10.35%
—
15.02
EPS growth%
20.87
23.03
21.16
19.35
21.87
21.15
20.94
23.92
21.20
20.98
6.28
21.15
21.16
62
94.31
Bookvalue per sh₩
87.00
96.01
112.76
126.66
135.23
143.92
166.04
168.82
186.20
178.54
230.23
5.71%
8.07%
—
232.38
FCF per share₩
66.75
68.51
65.25
71.25
65.94
73.74
76.77
77.58
75.77
69.89
103.18
1.17%
(0.30%)
—
191.06
Dividend per sh₩
380.11
445.89
503.82
505.90
502.47
579.75
567.85
563.25
654.77
675.05
115.88
6.08%
5.73%
—
23.48
Div yield (avg)%
11.56
8.88
10.75
9.66
9.05
8.80
6.65
6.70
6.32
5.11
10.74
6.65
8.84
58
29.64
Payout ratio%
13.18
10.51
11.05
11.68
13.44
13.13
15.56
13.78
16.30
16.93
22.63
15.56
13.31
36
19.76
Shares (diluted)M
22.92
25.73
27.29
26.05
26.51
25.49
28.13
29.55
32.97
36.93
19.61
6.85%
4.72%
35
24.43
Buyback yield%
1.93
2.54
3.36
6.30
7.94
5.81
4.65
5.31
5.98
3.05
17.18
5.31
4.98
78
1.259
D/E ratiox
0.729
0.716
0.734
0.815
0.898
0.856
0.962
0.998
1.043
1.107
0.766
0.998
0.877
22
1.816
Enterprise value₩B
10.55
11.66
13.36
15.08
17.36
18.26
18.84
19.72
19.87
21.56
7.297
4.42%
8.16%
62
8.466
LT debt₩B
9.496
9.909
10.54
10.78
11.69
11.59
12.02
12.11
11.60
11.06
1.570
(1.11%)
2.35%
53
Revenue
₩13.88B
3.60%
1.00×
Cost of revenue
₩8.810B
3.72%
1.01×
Operating expenses
₩2.276B
3.83%
1.02×
Property and equipment
16.94%