2.696
Revenue₩B
11.41
12.17
12.44
12.87
13.23
14.03
14.65
15.07
15.48
15.85
2.806
3.68%
3.94%
26
23.64
Revenue growth%
11.00
10.14
7.94
10.57
12.71
11.79
10.33
9.84
9.85
7.25
10.88
9.85
10.24
78
25.10
Gross margin%
9.73
10.82
11.09
11.53
10.21
7.47
7.94
10.36
12.17
9.60
11.33
9.60
10.29
59
28.97
Operating margin%
7.02
9.80
7.25
6.48
6.67
6.84
4.71
6.77
7.72
10.03
2.95
6.84
6.93
55
7.25
Net margin%
3.10
1.67
2.62
1.31
0.40
0.40
0.40
0.40
3.10
1.17
17.98
0.40
1.24
43
16.10
P/E ratio (avg)x
42.11
41.66
40.24
44.28
50.57
53.35
57.19
55.02
59.35
65.59
33.16
57.19
51.96
44
6.932
EV/EBITx
22.32
19.54
18.18
19.91
20.94
22.25
22.99
22.95
19.98
20.07
25.26
22.25
20.50
37
23.76
FCF yield (avg)%
6.24
3.73
2.40
0.40
1.14
1.81
0.40
2.96
5.24
6.14
4.40
2.96
2.68
29
19.90
FCF margin%
33.67
35.47
34.32
32.74
31.42
30.62
31.16
30.73
29.18
29.40
5.46
30.62
31.29
15
0.411
FCF / Net incomex
0.225
0.245
0.261
0.246
0.271
0.239
0.235
0.241
0.239
0.236
1.105
0.239
0.240
53
7.73
ROIC%
12.26
10.94
9.49
11.36
10.42
12.13
10.91
13.04
10.27
11.20
28.33
11.20
11.07
83
29.22
Return on equity%
20.46
17.65
18.12
18.76
20.15
22.11
20.32
21.56
23.39
22.40
24.14
22.11
20.39
79
15.73
Return on assets%
26.48
25.81
24.93
25.22
27.76
26.17
26.06
28.86
29.19
26.86
28.89
26.86
26.32
71
178.96
EPS₩
73.87
74.87
83.07
73.90
72.01
70.14
69.25
76.50
78.09
74.65
196.02
0.72%
(1.07%)
—
28.99
EPS growth%
5.21
5.52
4.29
1.90
0.40
0.40
0.69
1.22
1.89
0.90
17.41
0.90
1.56
17
215.47
Bookvalue per sh₩
377.10
352.98
335.38
315.33
307.41
337.38
310.55
298.61
297.88
290.91
289.34
(1.10%)
(1.72%)
—
363.47
FCF per share₩
408.47
363.97
381.92
411.88
433.29
435.65
419.21
439.19
385.39
391.50
241.89
(2.01%)
(0.06%)
—
431.90
Dividend per sh₩
438.87
430.90
493.16
486.95
508.24
534.30
505.84
506.05
475.25
539.14
279.81
1.19%
2.39%
—
27.23
Div yield (avg)%
18.11
16.52
15.36
15.74
12.96
12.59
12.54
15.31
15.17
13.08
23.66
13.08
15.24
35
29.76
Payout ratio%
10.47
10.16
10.85
8.83
11.67
13.11
11.81
9.29
7.34
5.03
17.68
9.29
10.31
7
8.700
Shares (diluted)M
12.59
14.15
15.22
17.19
18.17
17.97
17.07
17.21
17.34
16.66
8.942
(1.72%)
4.16%
17
4.75
Buyback yield%
14.58
12.22
12.68
12.79
14.08
11.74
10.12
7.21
7.94
6.25
14.97
7.94
11.98
12
1.650
D/E ratiox
2.019
2.188
2.609
2.748
2.885
3.441
3.734
3.823
4.267
4.727
1.189
3.823
3.163
6
9.028
Enterprise value₩B
10.63
9.705
8.929
8.885
9.687
9.946
10.26
9.768
9.447
9.862
7.048
0.36%
0.45%
36
6.632
LT debt₩B
15.82
17.92
18.38
21.21
25.06
26.56
29.34
30.78
36.02
41.53
11.78
10.63%
11.57%
43
Revenue
₩15.85B
3.94%
1.00×
Cost of revenue
₩7.989B
3.88%
0.99×
Operating expenses
₩3.111B
4.16%
1.02×
Goodwill & intangibles
21.87%
Property and equipment
15.66%