9.392
Revenue₩B
6.985
7.667
8.483
9.300
10.05
10.65
11.41
12.08
12.95
9.836
10.08
6.84%
8.05%
90
19.95
Revenue growth%
0.59
0.40
1.22
0.40
0.40
1.28
2.18
0.40
0.40
24.50
8.96
0.40
0.40
81
8.89
Gross margin%
9.28
12.17
13.56
13.15
15.04
14.63
16.62
15.64
16.20
6.43
6.44
15.64
14.10
40
16.83
Operating margin%
13.82
12.80
14.50
16.92
16.88
19.86
21.58
22.63
21.10
4.95
6.72
21.10
16.90
21
29.15
Net margin%
14.03
16.86
17.08
17.70
20.25
18.27
20.90
18.05
19.03
16.93
24.24
19.03
17.88
55
12.39
P/E ratio (avg)x
38.45
38.64
36.49
41.28
43.12
42.53
46.13
51.12
48.66
12.71
35.95
46.13
42.13
88
13.90
EV/EBITx
24.17
24.84
23.07
24.25
22.03
22.45
21.21
23.92
25.67
27.83
27.52
22.45
24.04
61
15.30
FCF yield (avg)%
30.18
27.18
27.43
26.34
27.11
25.72
24.38
23.35
22.98
17.17
25.57
24.38
26.72
80
5.55
FCF margin%
9.62
7.73
6.30
7.56
5.00
6.92
8.08
10.38
10.51
26.07
27.62
8.08
7.90
8
1.774
FCF / Net incomex
0.547
0.629
0.692
0.729
0.758
0.821
0.817
0.969
0.960
1.428
1.200
0.821
0.743
75
25.77
ROIC%
10.72
13.52
12.60
15.58
13.30
15.94
16.86
18.56
17.17
15.79
9.19
16.86
14.55
12
8.43
Return on equity%
26.70
26.97
25.12
28.09
27.40
25.49
24.63
24.74
27.28
22.77
6.84
25.49
26.68
10
28.81
Return on assets%
15.82
17.03
15.68
13.50
14.75
12.11
14.52
16.87
16.21
15.48
14.21
14.75
15.43
12
321.05
EPS₩
187.92
207.01
229.23
225.38
224.74
265.21
267.03
297.32
351.96
342.62
391.56
9.32%
7.07%
—
14.22
EPS growth%
6.18
8.44
6.12
8.12
9.31
8.59
9.23
8.32
7.27
29.13
19.61
8.59
8.22
16
570.57
Bookvalue per sh₩
977.63
1,118
1,221
1,302
1,454
1,730
1,748
1,842
1,846
184.96
645.91
7.23%
6.12%
—
752.75
FCF per share₩
182.28
205.22
213.99
238.48
232.88
245.82
282.62
280.21
269.42
640.23
696.75
2.47%
4.86%
—
462.55
Dividend per sh₩
1,191
1,289
1,471
1,425
1,643
1,592
1,781
1,781
1,714
407.09
233.04
3.76%
4.26%
—
4.71
Div yield (avg)%
3.68
1.77
0.40
0.40
2.74
0.97
1.54
0.40
0.40
5.78
18.63
0.97
1.25
75
28.87
Payout ratio%
9.60
7.42
7.47
8.09
9.35
9.98
8.68
7.19
7.13
29.05
26.11
8.68
8.39
88
7.352
Shares (diluted)M
7.133
6.843
6.654
6.045
5.622
5.272
4.962
5.025
5.657
7.260
7.203
(1.32%)
(1.39%)
39
18.30
Buyback yield%
9.71
8.72
7.38
5.61
5.32
5.52
6.68
9.54
10.46
22.95
27.10
6.68
8.05
5
0.538
D/E ratiox
1.336
1.484
1.519
1.426
1.393
1.375
1.303
1.354
1.488
0.708
0.957
1.375
1.384
69
8.143
Enterprise value₩B
18.83
19.64
19.49
22.46
24.14
28.26
30.42
36.44
39.16
11.09
8.161
11.76%
9.75%
87
11.81
LT debt₩B
3.462
3.725
4.193
4.865
5.541
5.289
5.977
6.305
7.115
4.023
4.176
7.90%
8.79%
56
Revenue
₩12.95B
8.05%
1.00×
Cost of revenue
₩7.601B
8.62%
1.05×
Operating expenses
₩3.004B
7.48%
0.95×
Property and equipment
18.22%