17.77
Revenue₩B
13.40
14.07
15.12
16.32
17.11
17.89
18.66
20.16
21.13
22.06
18.13
5.22%
5.93%
64
17.51
Revenue growth%
26.48
25.75
25.96
28.21
27.89
25.54
25.61
25.56
27.80
29.33
5.59
25.61
26.22
17
15.03
Gross margin%
6.54
4.20
2.68
3.33
5.73
3.97
4.37
4.96
4.63
2.85
11.91
4.37
4.28
68
2.26
Operating margin%
10.63
8.22
5.45
5.72
6.62
5.66
6.01
8.36
11.21
13.17
21.53
8.36
7.42
18
9.37
Net margin%
20.69
23.27
23.05
24.49
22.64
21.66
24.34
27.14
28.44
26.61
24.49
26.61
23.80
58
20.90
P/E ratio (avg)x
17.30
16.66
15.11
14.79
13.65
12.86
11.64
10.12
9.884
8.783
6.352
10.12
13.26
86
24.92
EV/EBITx
24.01
25.66
27.17
26.24
24.49
25.48
26.36
27.15
26.17
28.17
27.35
26.36
26.21
38
23.76
FCF yield (avg)%
4.79
1.82
2.29
4.12
7.08
5.92
7.70
10.41
12.45
11.51
5.98
10.41
6.50
31
18.92
FCF margin%
12.43
13.71
13.66
10.78
12.80
15.58
17.99
19.71
22.22
25.02
7.37
19.71
14.64
32
0.986
FCF / Net incomex
1.591
1.497
1.422
1.562
1.543
1.478
1.630
1.659
1.643
1.573
1.116
1.630
1.568
24
19.02
ROIC%
33.44
33.49
31.58
31.84
31.54
34.28
33.64
34.47
34.32
34.86
15.77
34.32
33.56
38
7.35
Return on equity%
12.83
10.70
12.64
13.34
11.61
9.21
8.70
8.49
10.99
10.05
27.44
9.21
10.84
23
26.93
Return on assets%
11.49
11.11
9.90
11.36
11.53
10.28
12.89
11.48
11.01
12.76
25.19
11.48
11.42
84
447.43
EPS₩
231.30
252.66
270.65
246.91
276.21
307.83
298.62
281.60
253.97
253.37
487.32
(1.71%)
0.64%
—
20.33
EPS growth%
7.15
9.01
6.96
7.58
7.34
9.08
7.89
10.30
10.11
12.82
3.88
10.11
8.45
6
399.89
Bookvalue per sh₩
217.58
225.90
222.43
246.54
230.59
227.40
230.58
246.83
251.32
242.47
124.48
1.01%
0.39%
—
436.63
FCF per share₩
89.60
76.20
73.12
70.68
76.01
73.31
77.85
71.34
69.70
70.58
310.30
(1.47%)
(1.93%)
—
265.26
Dividend per sh₩
184.74
187.41
179.67
156.83
145.84
159.15
145.25
146.97
158.53
159.27
440.64
1.78%
(2.00%)
—
6.29
Div yield (avg)%
5.06
5.33
7.10
9.45
8.26
8.50
7.02
9.68
12.33
10.36
7.75
9.68
8.38
12
15.48
Payout ratio%
31.34
32.40
30.70
32.74
34.56
33.98
35.71
35.27
34.42
32.12
19.63
34.42
33.36
32
18.25
Shares (diluted)M
21.76
23.56
25.32
23.13
24.86
25.22
28.17
31.86
35.10
36.43
17.36
7.94%
6.64%
69
4.46
Buyback yield%
6.29
5.73
3.05
4.61
6.05
6.62
5.93
7.22
9.52
9.87
24.89
7.22
6.17
22
0.579
D/E ratiox
0.239
0.227
0.199
0.202
0.208
0.191
0.196
0.172
0.151
0.163
0.371
0.172
0.198
14
10.86
Enterprise value₩B
14.23
15.25
16.47
16.84
15.57
17.87
18.91
20.79
20.89
23.87
13.35
8.92%
6.61%
84
8.581
LT debt₩B
18.38
18.37
18.86
17.28
17.86
17.84
16.71
16.89
16.52
15.96
3.013
(2.23%)
(1.27%)
91
Revenue
₩22.06B
5.93%
1.00×
Cost of revenue
₩15.34B
5.85%
0.99×
Operating expenses
₩4.040B
5.99%
1.01×
Goodwill & intangibles
18.92%
Property and equipment
13.34%