14.54
Revenue₩B
14.86
15.52
15.91
16.95
17.51
18.14
19.22
20.46
21.74
22.70
16.08
5.33%
4.91%
72
12.26
Revenue growth%
3.46
6.41
8.65
5.77
8.72
7.44
6.48
9.12
6.19
6.36
22.48
6.48
6.45
28
4.59
Gross margin%
9.26
9.90
7.69
5.18
7.60
5.59
6.78
9.70
11.66
10.90
6.73
9.70
8.48
28
21.00
Operating margin%
15.93
13.24
15.52
14.40
15.52
13.20
14.45
14.45
16.32
18.27
13.01
14.45
14.98
36
18.68
Net margin%
4.22
1.56
3.17
2.67
0.48
2.64
5.47
6.36
7.08
10.00
26.30
6.36
3.69
12
18.38
P/E ratio (avg)x
46.54
44.04
41.90
46.08
52.44
58.01
63.44
61.05
57.51
63.20
12.80
61.05
54.97
33
29.75
EV/EBITx
39.31
42.41
43.31
45.42
45.36
48.83
45.44
49.26
50.85
54.51
30.05
49.26
45.43
19
9.88
FCF yield (avg)%
20.89
19.51
20.50
21.52
21.68
24.25
23.85
20.98
21.92
19.63
26.52
21.92
21.25
24
2.44
FCF margin%
30.14
32.29
33.67
32.75
31.95
31.54
28.76
29.20
31.61
32.16
16.48
31.54
31.78
58
0.829
FCF / Net incomex
0.605
0.639
0.728
0.866
0.858
0.953
1.080
1.214
1.449
1.461
1.586
1.214
0.910
14
8.03
ROIC%
19.71
22.40
25.01
25.81
27.50
29.58
28.01
28.88
27.85
26.29
21.23
28.01
26.90
34
5.97
Return on equity%
5.57
8.00
9.19
6.61
7.21
5.08
6.13
3.58
6.55
7.87
8.65
6.13
6.58
21
9.42
Return on assets%
22.47
24.93
22.33
23.67
23.43
24.04
24.56
21.80
20.03
22.91
17.32
22.91
23.17
33
794.99
EPS₩
881.43
843.44
936.50
1,073
1,062
1,141
1,202
1,187
1,257
1,279
845.53
3.78%
3.60%
—
25.03
EPS growth%
22.59
21.90
19.63
17.31
20.25
23.08
21.65
22.96
20.55
22.86
6.54
22.86
21.78
64
892.08
Bookvalue per sh₩
745.72
798.75
856.03
836.88
860.83
758.82
796.78
741.55
743.85
699.85
705.88
(4.06%)
(0.64%)
—
205.97
FCF per share₩
950.99
1,110
1,119
1,134
1,127
1,328
1,379
1,517
1,599
1,553
357.72
6.62%
5.78%
—
848.08
Dividend per sh₩
707.53
798.17
771.84
697.77
640.88
726.96
824.89
839.75
770.04
782.57
859.08
4.08%
2.04%
—
4.96
Div yield (avg)%
29.63
27.80
27.33
25.80
23.64
24.33
26.71
26.30
26.56
29.28
5.24
26.56
26.63
63
23.97
Payout ratio%
25.00
22.08
22.39
22.72
23.12
25.77
28.42
30.38
31.14
32.62
24.08
30.38
25.39
34
9.140
Shares (diluted)M
11.39
10.83
10.95
12.34
11.62
10.93
12.15
13.87
12.83
13.13
9.444
2.48%
0.68%
27
11.69
Buyback yield%
5.31
3.13
5.43
5.07
7.52
5.55
3.95
5.17
6.96
5.75
27.71
5.55
5.37
13
1.492
D/E ratiox
1.843
2.001
2.043
2.165
2.415
2.794
3.331
3.265
3.552
3.643
1.752
3.331
2.604
80
9.545
Enterprise value₩B
21.25
20.56
21.07
23.34
26.30
25.19
25.35
26.22
24.62
26.95
6.534
0.49%
2.77%
46
11.70
LT debt₩B
9.140
9.080
9.045
8.482
8.919
8.132
8.721
7.897
8.409
9.142
16.08
0.50%
(0.47%)
74
Revenue
₩22.70B
4.91%
1.00×
Cost of revenue
₩14.52B
4.94%
1.00×
Operating expenses
₩2.946B
4.58%
0.97×
Property and equipment
14.82%