7.228
Revenue₩B
7.260
8.020
8.741
9.395
10.31
11.13
11.91
12.83
14.16
15.10
7.620
7.93%
8.73%
78
5.51
Revenue growth%
18.38
19.85
22.18
24.87
22.95
20.82
18.12
17.10
19.18
18.41
14.17
18.41
19.52
21
8.46
Gross margin%
13.69
12.09
9.77
12.42
13.71
13.68
15.84
16.30
18.82
16.22
16.28
16.22
13.70
56
5.65
Operating margin%
23.71
25.84
27.95
30.34
32.13
32.39
32.71
32.43
29.84
29.91
28.64
32.39
30.13
67
3.04
Net margin%
20.18
18.12
19.33
21.22
22.95
25.17
24.11
23.13
20.16
22.94
26.43
23.13
22.08
94
18.18
P/E ratio (avg)x
7.387
6.344
6.749
7.228
6.471
6.913
7.168
6.718
6.528
5.875
10.71
6.718
6.734
75
20.76
EV/EBITx
28.31
28.35
27.79
31.73
36.76
42.41
41.28
44.76
41.94
45.87
33.38
42.41
39.02
81
24.79
FCF yield (avg)%
8.73
6.12
4.57
4.73
7.69
10.37
11.08
13.35
15.43
17.35
20.86
13.35
9.55
54
20.90
FCF margin%
16.73
18.51
20.35
18.12
20.28
20.90
19.38
19.20
21.73
22.54
11.86
20.90
19.83
37
0.965
FCF / Net incomex
0.134
0.141
0.127
0.140
0.144
0.134
0.121
0.118
0.132
0.130
0.778
0.130
0.133
18
4.85
ROIC%
11.09
13.96
12.94
11.48
9.11
6.71
5.13
2.64
3.34
1.65
8.50
3.34
7.91
6
14.83
Return on equity%
28.70
30.34
31.91
34.44
34.24
32.68
33.62
34.06
33.47
32.33
22.03
33.47
33.07
7
17.72
Return on assets%
11.54
12.79
10.02
9.97
10.93
13.45
11.49
10.03
7.78
5.77
20.32
10.03
10.48
12
191.20
EPS₩
189.97
188.95
196.63
213.84
225.02
245.84
264.81
270.90
316.23
321.02
202.12
7.37%
6.40%
—
17.49
EPS growth%
20.28
18.49
16.06
18.63
19.29
21.46
21.12
23.57
22.07
19.29
13.37
21.46
19.79
14
151.00
Bookvalue per sh₩
161.29
172.96
193.97
211.42
234.43
257.78
279.91
319.75
318.58
340.23
184.73
7.73%
9.56%
—
147.41
FCF per share₩
110.81
107.00
120.28
109.26
107.24
102.95
117.68
121.69
135.11
151.16
191.11
7.11%
3.62%
—
221.99
Dividend per sh₩
224.84
216.43
195.04
189.41
208.03
188.81
193.94
200.60
216.14
240.76
129.37
2.97%
0.48%
—
22.59
Div yield (avg)%
27.15
26.61
27.82
29.06
26.93
28.40
27.28
29.55
32.21
32.90
9.38
29.55
28.11
88
22.12
Payout ratio%
4.57
2.43
4.35
1.80
4.71
4.23
6.37
8.95
8.55
8.49
6.01
8.49
4.64
70
14.73
Shares (diluted)M
20.30
21.49
19.27
18.72
20.56
20.03
20.05
19.99
19.89
18.30
15.18
(2.31%)
(0.05%)
14
29.80
Buyback yield%
15.29
13.84
14.79
14.09
11.22
11.66
10.55
10.28
11.65
13.53
4.57
11.65
12.59
67
1.444
D/E ratiox
1.118
1.176
1.347
1.266
1.245
1.425
1.304
1.431
1.381
1.500
0.278
1.425
1.326
62
1.066
Enterprise value₩B
5.705
6.449
6.648
6.991
7.350
8.269
9.802
10.29
12.20
12.90
11.94
11.91%
9.62%
68
9.239
LT debt₩B
3.469
3.350
3.807
4.113
3.870
3.915
4.193
4.195
4.066
4.404
8.116
2.61%
2.10%
80
Revenue
₩15.10B
8.73%
1.00×
Cost of revenue
₩6.881B
8.84%
1.01×
Operating expenses
₩3.494B
8.59%
0.99×
Property and equipment
17.58%