13.02
Revenue₩B
11.92
12.49
13.26
13.88
14.41
15.28
16.09
17.18
18.16
18.74
13.93
5.39%
5.26%
21
2.56
Revenue growth%
5.49
4.36
3.58
4.29
4.80
5.60
8.14
10.95
12.19
13.21
3.14
10.95
5.55
92
20.39
Gross margin%
25.85
24.03
21.57
24.33
23.55
21.71
23.20
21.19
23.03
21.89
28.79
21.89
23.12
6
11.65
Operating margin%
17.38
17.13
14.21
16.17
18.93
18.81
19.30
18.65
20.42
22.22
28.62
19.30
18.73
59
29.18
Net margin%
3.62
4.69
4.08
5.18
3.01
5.70
4.88
2.66
0.56
0.40
29.39
2.66
3.85
90
36.56
P/E ratio (avg)x
11.16
11.30
12.72
13.29
14.64
14.59
14.24
16.10
15.77
14.98
7.510
14.98
14.41
67
24.55
EV/EBITx
58.14
67.63
66.94
63.80
70.51
74.88
75.47
79.80
87.12
93.26
24.56
79.80
72.70
81
14.65
FCF yield (avg)%
9.00
7.45
7.08
7.97
9.41
7.12
8.96
7.95
6.03
3.20
11.92
7.12
7.70
21
6.58
FCF margin%
30.18
32.36
34.02
33.29
31.75
30.30
30.29
30.79
28.67
27.08
4.75
30.29
30.55
94
0.946
FCF / Net incomex
1.534
1.645
1.627
1.818
1.905
1.988
2.340
2.761
3.188
3.837
1.729
2.761
1.947
80
14.54
ROIC%
18.67
19.73
18.61
20.98
18.79
20.15
21.29
20.01
21.71
20.64
16.14
20.64
20.08
85
4.03
Return on equity%
4.29
5.46
4.14
5.41
2.55
1.58
0.40
0.40
0.40
0.40
13.66
0.40
2.07
94
16.03
Return on assets%
26.02
25.68
27.44
30.32
32.88
30.15
28.77
27.84
27.74
25.14
29.41
27.84
27.79
92
987.06
EPS₩
483.43
437.54
416.11
470.86
449.53
429.73
414.84
422.64
431.35
442.58
1,045
(0.31%)
(0.59%)
—
20.88
EPS growth%
13.10
13.70
15.77
17.46
18.50
18.11
18.56
17.47
16.11
17.30
14.15
17.47
17.38
26
1,066
Bookvalue per sh₩
1,524
1,781
1,778
1,803
1,852
2,179
2,254
2,319
2,684
3,175
859.73
11.38%
9.24%
—
174.83
FCF per share₩
547.87
645.50
760.71
754.78
776.68
836.54
929.33
1,019
1,025
1,187
1,044
8.85%
9.61%
—
1,046
Dividend per sh₩
298.44
312.07
305.80
331.00
323.40
316.19
303.00
329.06
324.83
354.72
1,067
1.87%
1.43%
—
21.70
Div yield (avg)%
21.57
23.95
25.58
28.53
27.60
30.50
29.51
27.80
27.50
29.98
25.42
29.51
27.70
35
22.45
Payout ratio%
17.34
17.51
18.94
18.59
20.29
18.66
19.38
19.55
21.51
23.74
15.75
19.55
19.16
39
8.520
Shares (diluted)M
8.204
7.780
8.563
8.224
7.861
8.139
7.125
6.494
6.018
5.403
8.814
(7.23%)
(4.53%)
87
7.85
Buyback yield%
30.98
31.42
31.68
34.64
36.53
37.96
35.87
35.41
37.91
39.06
29.92
37.91
35.64
11
0.612
D/E ratiox
1.396
1.386
1.373
1.268
1.203
1.169
1.298
1.354
1.260
1.244
1.753
1.260
1.283
53
8.917
Enterprise value₩B
1.731
1.759
2.054
2.308
2.584
2.975
3.568
3.976
4.082
4.198
13.51
10.19%
9.33%
94
13.99
LT debt₩B
20.79
21.19
23.72
25.30
28.41
29.06
29.42
31.55
34.96
34.92
5.228
4.22%
6.80%
53
Revenue
₩18.74B
5.26%
1.00×
Cost of revenue
₩8.762B
5.13%
0.99×
Operating expenses
₩3.914B
5.98%
1.07×
Property and equipment
14.25%