15.98
Revenue₩B
14.60
14.72
14.65
15.18
15.67
15.97
16.56
17.10
17.33
17.48
17.89
2.70%
2.30%
77
12.13
Revenue growth%
18.64
19.66
21.66
22.10
24.76
26.40
28.21
26.95
29.44
16.86
10.25
26.95
23.43
56
19.58
Gross margin%
13.14
13.32
13.30
11.61
12.58
11.52
10.69
13.48
12.46
21.62
15.63
12.46
12.60
66
10.07
Operating margin%
27.41
26.83
23.88
26.12
26.93
28.13
28.65
25.92
28.85
29.34
24.76
28.13
26.88
40
6.04
Net margin%
27.02
29.93
28.43
25.62
27.95
27.97
29.92
29.88
31.82
2.39
3.77
29.88
28.20
43
31.41
P/E ratio (avg)x
14.41
13.91
13.24
13.68
15.34
15.10
15.21
14.57
16.11
6.467
21.64
15.21
14.49
56
23.79
EV/EBITx
32.97
28.43
29.32
25.73
27.10
23.62
21.89
20.68
20.97
10.17
33.19
21.89
26.42
35
21.93
FCF yield (avg)%
23.04
26.02
25.01
23.74
22.18
22.95
24.79
27.32
29.54
16.52
24.74
24.79
24.26
31
19.86
FCF margin%
26.51
26.27
29.00
28.17
29.41
28.39
27.88
28.29
31.17
6.97
7.82
28.39
28.23
48
0.496
FCF / Net incomex
2.324
2.675
2.759
3.298
3.251
3.400
3.373
4.052
4.721
1.262
1.326
3.400
3.275
36
21.66
ROIC%
29.40
27.30
24.86
24.90
25.13
22.26
21.39
22.60
22.09
23.48
21.26
22.26
24.88
23
13.38
Return on equity%
27.63
29.41
29.02
26.29
24.29
25.08
25.61
23.32
24.46
3.35
10.45
24.46
25.95
20
17.17
Return on assets%
11.48
8.89
6.23
4.88
5.78
5.13
5.21
5.15
3.39
15.61
14.20
5.15
5.50
83
210.71
EPS₩
618.64
676.06
677.45
803.15
787.49
802.33
810.79
899.66
1,059
223.54
249.19
5.69%
7.14%
—
9.52
EPS growth%
28.38
31.27
32.67
32.05
33.15
30.44
31.24
34.19
32.27
28.27
23.39
32.27
31.66
7
679.23
Bookvalue per sh₩
843.89
720.92
730.30
677.03
735.74
705.89
708.36
602.66
537.80
410.36
819.07
(4.50%)
(4.66%)
—
885.66
FCF per share₩
194.51
211.43
204.09
212.42
204.43
186.42
169.91
181.74
185.18
361.82
739.36
(2.71%)
0.06%
—
692.99
Dividend per sh₩
906.94
873.87
875.36
875.39
843.56
792.57
812.41
841.40
950.68
481.49
593.79
1.66%
(0.27%)
—
8.31
Div yield (avg)%
25.88
23.35
24.63
26.51
24.86
27.23
28.72
27.22
26.42
9.79
29.38
27.22
26.15
18
11.18
Payout ratio%
20.80
19.50
17.07
14.78
15.44
15.23
12.64
10.07
11.52
5.28
22.20
12.64
15.34
86
6.709
Shares (diluted)M
13.25
13.20
15.71
16.02
17.16
18.73
21.57
23.21
25.38
6.992
7.026
9.64%
7.69%
52
24.40
Buyback yield%
15.50
15.54
15.11
12.68
10.58
12.88
14.97
13.45
11.92
16.18
10.66
12.88
13.71
53
0.985
D/E ratiox
0.474
0.509
0.476
0.434
0.429
0.484
0.504
0.537
0.524
0.277
0.887
0.504
0.480
35
13.40
Enterprise value₩B
11.51
13.27
14.33
15.26
15.13
15.26
16.81
19.78
20.50
9.548
17.01
6.08%
8.02%
77
5.049
LT debt₩B
13.63
14.32
15.33
17.18
16.24
17.56
16.09
14.98
16.03
10.61
20.53
(1.37%)
0.84%
31
Revenue
₩17.33B
2.30%
1.00×
Cost of revenue
₩10.14B
1.97%
0.97×
Operating expenses
₩2.268B
2.70%
1.04×
Property and equipment
19.90%