6.418
Revenue₩B
7.941
8.195
8.371
8.627
8.719
8.647
8.601
8.877
8.888
9.138
6.641
0.94%
1.54%
79
12.87
Revenue growth%
16.60
15.40
14.82
12.50
11.63
12.73
10.57
12.94
13.94
14.70
6.06
12.94
13.44
49
14.55
Gross margin%
10.97
12.63
10.03
11.27
13.29
15.59
17.02
15.98
13.05
14.07
22.85
15.59
13.17
11
13.89
Operating margin%
20.68
22.91
20.22
21.64
20.94
20.12
17.90
16.07
15.41
12.69
2.16
16.07
20.17
41
6.21
Net margin%
27.63
29.16
30.74
29.11
27.98
29.09
26.67
24.22
26.17
24.93
3.36
26.17
27.81
39
20.86
P/E ratio (avg)x
8.407
7.430
6.569
7.075
7.083
7.186
6.455
6.201
5.554
5.953
21.10
6.201
6.822
41
21.85
EV/EBITx
11.87
13.83
16.27
19.53
22.11
22.59
23.47
24.13
24.11
28.91
21.15
24.11
22.35
36
29.96
FCF yield (avg)%
11.73
12.58
13.47
13.11
15.07
12.14
10.34
10.77
13.65
12.81
10.43
12.14
12.69
40
18.04
FCF margin%
35.96
36.09
38.07
38.73
40.84
43.59
46.51
45.88
43.32
41.50
29.95
43.59
41.17
47
1.361
FCF / Net incomex
1.414
1.540
1.512
1.391
1.471
1.594
1.716
1.933
1.796
2.013
0.537
1.796
1.567
77
28.01
ROIC%
23.04
22.13
20.17
18.88
17.61
17.58
18.49
16.46
13.75
12.98
3.80
16.46
18.05
7
2.40
Return on equity%
7.93
8.69
9.81
11.32
9.94
7.93
4.96
5.80
8.61
10.73
26.19
7.93
8.65
40
2.68
Return on assets%
18.91
17.08
19.32
21.00
20.99
18.49
18.90
18.22
19.40
21.94
18.66
18.90
19.12
9
92.49
EPS₩
71.11
77.22
75.13
76.39
82.99
80.70
89.26
98.72
106.82
102.20
100.86
4.25%
4.46%
—
18.71
EPS growth%
3.10
3.78
6.09
4.37
3.95
3.22
2.39
2.31
1.20
0.40
20.71
2.31
3.16
28
169.33
Bookvalue per sh₩
244.81
232.86
236.39
226.60
213.89
227.12
236.27
260.25
249.77
233.61
186.81
1.78%
(1.73%)
—
88.18
FCF per share₩
49.80
53.50
46.71
40.82
43.99
45.84
47.37
51.44
51.98
54.10
105.40
4.22%
0.35%
—
128.53
Dividend per sh₩
74.38
77.18
82.46
79.86
88.09
96.84
98.82
117.77
118.16
121.46
46.39
6.64%
6.52%
—
12.43
Div yield (avg)%
12.18
9.82
10.39
9.43
7.98
9.22
8.69
11.17
12.93
11.54
3.74
11.17
10.11
12
4.00
Payout ratio%
25.44
23.30
22.76
19.78
20.40
21.06
22.75
20.99
23.27
22.60
24.11
22.60
22.67
33
40.98
Shares (diluted)M
46.32
47.92
46.63
51.34
48.89
47.43
43.39
46.49
46.56
50.85
41.58
0.79%
0.45%
21
15.36
Buyback yield%
2.26
2.16
1.08
2.00
3.62
4.47
5.86
3.29
2.03
3.69
6.89
3.69
2.77
45
1.345
D/E ratiox
1.497
1.645
1.603
1.566
1.887
2.141
2.271
2.231
2.162
2.482
1.324
2.231
2.014
24
5.678
Enterprise value₩B
1.364
1.582
1.810
1.885
2.117
2.239
2.454
2.757
2.654
2.718
7.186
5.12%
8.17%
17
2.747
LT debt₩B
3.590
3.345
3.220
3.210
3.525
3.735
3.745
4.071
3.989
4.395
5.730
4.51%
1.60%
64
Revenue
₩9.138B
1.54%
1.00×
Cost of revenue
₩3.815B
2.12%
1.06×
Operating expenses
₩2.202B
1.10%
0.96×
Property and equipment
15.49%