4.658
Revenue₩B
8.062
8.818
9.293
10.08
10.80
11.38
12.10
12.79
13.42
14.15
4.908
5.56%
6.53%
23
21.20
Revenue growth%
9.07
10.48
13.35
10.86
9.15
6.30
6.82
6.42
3.75
4.07
28.77
6.30
7.95
59
22.00
Gross margin%
22.31
19.77
18.51
21.43
21.78
21.88
19.54
21.33
21.48
23.70
9.90
21.48
21.45
60
28.81
Operating margin%
21.34
20.91
23.30
24.70
22.05
24.41
26.59
26.88
27.18
24.69
23.52
26.59
24.55
73
25.24
Net margin%
2.50
3.91
6.36
8.96
8.49
8.44
8.07
5.24
7.20
4.62
6.15
7.20
6.78
15
8.667
P/E ratio (avg)x
18.67
19.58
21.13
20.62
19.53
21.16
20.75
22.97
24.68
25.36
35.41
22.97
20.94
59
15.04
EV/EBITx
21.53
19.81
21.95
23.93
26.58
29.87
33.57
32.17
32.84
34.93
20.20
32.84
28.23
72
25.45
FCF yield (avg)%
2.86
2.73
1.04
3.78
0.95
2.40
0.80
0.40
0.40
1.42
8.43
0.80
1.23
37
26.74
FCF margin%
27.60
25.94
23.11
25.34
23.35
21.72
19.43
18.15
20.18
19.98
8.17
19.98
22.41
11
0.676
FCF / Net incomex
0.178
0.193
0.196
0.192
0.196
0.219
0.247
0.252
0.264
0.278
1.206
0.252
0.208
69
12.33
ROIC%
8.62
8.84
6.21
6.74
8.00
10.88
9.84
9.94
8.32
9.18
9.83
9.84
8.73
92
20.66
Return on equity%
36.72
36.47
38.84
38.70
40.76
38.43
39.68
39.98
38.85
40.20
6.71
39.68
38.85
63
21.20
Return on assets%
3.02
0.42
2.40
4.78
6.11
6.81
5.09
7.97
5.98
3.65
14.62
5.98
4.93
9
380.58
EPS₩
409.21
416.27
400.79
393.28
409.47
405.82
371.00
321.73
333.81
302.47
406.58
(5.88%)
(3.58%)
—
23.08
EPS growth%
20.24
22.48
20.33
20.86
20.14
17.36
19.48
17.42
18.49
18.31
17.76
18.31
19.81
35
602.05
Bookvalue per sh₩
208.13
221.28
206.71
204.97
209.62
220.08
198.71
169.93
178.66
193.04
225.26
(1.63%)
(2.37%)
—
383.33
FCF per share₩
730.01
834.41
1,011
1,121
1,141
1,187
1,410
1,648
1,716
1,849
165.15
10.13%
11.11%
—
515.86
Dividend per sh₩
896.40
1,034
1,025
1,156
1,142
1,322
1,262
1,283
1,288
1,318
334.53
2.91%
4.76%
—
13.85
Div yield (avg)%
21.66
21.55
22.15
22.96
22.83
22.90
25.20
27.81
27.60
27.65
20.83
27.60
22.93
65
18.26
Payout ratio%
31.16
29.65
28.17
29.44
30.84
30.39
28.62
28.81
28.85
26.17
14.61
28.81
29.14
56
11.42
Shares (diluted)M
11.97
10.61
10.34
10.34
10.45
10.83
12.02
12.59
11.20
11.68
11.78
2.26%
(1.22%)
78
27.33
Buyback yield%
13.89
13.44
12.89
15.84
14.48
16.14
14.49
11.88
13.13
15.09
11.73
14.49
14.19
13
1.349
D/E ratiox
1.281
1.364
1.273
1.276
1.362
1.371
1.381
1.267
1.210
1.272
0.838
1.272
1.278
25
3.103
Enterprise value₩B
2.721
2.668
2.775
3.281
3.415
3.545
3.484
3.716
4.398
4.894
1.991
7.46%
7.52%
8
11.06
LT debt₩B
1.647
1.788
1.900
1.860
1.653
1.597
1.732
1.897
1.753
1.757
9.025
1.23%
(0.50%)
77
Revenue
₩14.15B
6.53%
1.00×
Cost of revenue
₩7.537B
6.47%
0.99×
Operating expenses
₩2.903B
6.60%
1.01×
Goodwill & intangibles
17.96%
Property and equipment
15.51%