4.246
Revenue₩B
8.819
8.840
9.016
9.177
9.244
9.463
9.318
9.514
9.696
9.591
4.745
0.74%
0.80%
52
17.12
Revenue growth%
14.76
14.33
16.96
14.26
13.35
11.29
12.89
15.09
17.47
14.91
17.82
14.91
14.55
7
23.99
Gross margin%
29.25
30.17
32.24
29.56
28.92
27.79
30.73
30.74
32.36
32.90
18.77
30.74
30.45
65
20.30
Operating margin%
13.84
15.87
13.62
14.70
16.59
14.60
17.11
18.03
20.76
21.06
7.82
18.03
16.23
37
24.38
Net margin%
8.81
11.31
13.83
10.97
9.47
7.48
7.23
10.10
11.70
12.52
26.23
10.10
10.54
94
13.38
P/E ratio (avg)x
30.70
28.10
29.40
26.23
25.09
22.15
20.25
18.54
19.27
21.34
12.45
20.25
23.62
28
14.30
EV/EBITx
26.22
28.51
32.73
31.83
30.46
31.29
34.45
33.66
36.21
42.03
33.14
34.45
32.28
24
5.89
FCF yield (avg)%
11.35
14.32
13.68
16.47
17.92
18.70
18.60
16.09
14.54
14.17
27.01
16.09
15.31
86
12.57
FCF margin%
25.21
26.27
28.43
26.25
28.96
31.05
30.03
28.29
29.61
27.36
20.92
29.61
28.36
29
1.470
FCF / Net incomex
0.301
0.312
0.331
0.355
0.324
0.335
0.348
0.313
0.352
0.329
0.999
0.335
0.330
68
27.18
ROIC%
6.85
5.12
6.03
5.02
2.53
1.42
0.40
0.40
0.40
2.73
17.70
0.40
2.63
65
27.17
Return on equity%
24.85
27.29
26.63
28.64
25.78
26.95
29.60
28.43
30.05
27.48
4.00
28.43
27.39
68
15.12
Return on assets%
9.47
8.19
7.62
5.58
6.54
7.68
7.88
8.29
6.78
7.05
4.91
7.68
7.65
8
361.55
EPS₩
1,419
1,493
1,613
1,661
1,795
1,858
2,072
2,087
1,976
1,960
385.08
1.77%
3.99%
—
23.47
EPS growth%
12.70
15.56
15.12
15.49
18.03
18.16
18.78
17.41
19.67
22.40
20.66
18.78
17.72
25
796.89
Bookvalue per sh₩
649.52
668.73
687.46
625.26
644.53
681.73
728.78
772.51
740.01
798.72
194.84
4.38%
1.79%
—
619.91
FCF per share₩
1,264
1,369
1,478
1,491
1,446
1,550
1,840
2,084
2,384
2,505
787.60
11.61%
7.25%
—
983.72
Dividend per sh₩
594.77
556.30
576.10
552.33
534.30
543.98
475.85
462.76
444.90
465.14
313.88
(2.73%)
(2.69%)
—
4.76
Div yield (avg)%
11.24
11.83
12.01
14.44
16.26
14.93
12.63
9.65
11.20
9.95
5.60
11.20
11.92
33
7.82
Payout ratio%
13.15
14.14
11.60
10.49
11.03
10.78
10.36
7.39
6.64
5.73
11.41
7.39
10.64
18
3.784
Shares (diluted)M
2.418
2.432
2.358
2.305
2.375
2.030
2.060
2.093
2.175
2.081
3.772
(2.61%)
(1.85%)
76
26.39
Buyback yield%
10.89
8.46
7.68
5.43
6.63
4.79
5.70
5.16
5.68
5.06
24.67
5.16
5.69
41
1.160
D/E ratiox
1.531
1.668
1.666
1.941
1.943
2.178
2.639
2.997
3.271
3.331
1.075
2.997
2.060
67
1.709
Enterprise value₩B
3.466
3.703
3.975
4.743
5.203
6.120
7.072
8.036
9.411
10.61
5.629
15.32%
12.45%
89
3.916
LT debt₩B
1.842
2.025
2.091
1.988
1.919
2.058
2.277
2.349
2.241
2.535
1.470
5.73%
2.40%
76
Revenue
₩9.591B
0.80%
1.00×
Cost of revenue
₩6.194B
1.13%
1.03×
Operating expenses
₩2.423B
0.70%
0.99×
Property and equipment
19.38%
Goodwill & intangibles
19.35%