11.44
Revenue₩B
12.44
13.32
14.07
14.60
15.44
16.34
17.50
18.54
19.85
21.41
11.86
6.75%
6.01%
72
12.53
Revenue growth%
10.25
12.62
10.23
12.33
12.18
9.94
7.97
8.97
10.59
9.06
15.77
9.06
10.24
32
3.92
Gross margin%
24.53
25.45
27.58
29.71
32.65
30.33
28.55
28.09
28.12
25.90
15.57
28.12
28.10
58
5.97
Operating margin%
5.30
6.38
4.64
2.81
3.24
4.14
2.14
3.11
2.96
2.43
12.65
2.96
3.18
32
7.42
Net margin%
17.38
16.88
17.82
15.95
13.12
12.84
14.46
14.05
13.27
13.56
12.03
13.56
14.26
69
8.548
P/E ratio (avg)x
30.44
36.57
36.22
35.79
37.27
37.14
39.56
41.05
40.87
48.40
10.64
40.87
37.21
24
15.62
EV/EBITx
35.57
34.27
34.61
38.62
35.56
31.86
28.39
25.09
22.95
20.23
6.189
25.09
33.06
20
27.54
FCF yield (avg)%
2.47
1.44
0.40
0.54
2.60
0.40
3.22
2.28
1.27
1.91
22.21
1.91
1.68
94
20.79
FCF margin%
17.61
19.27
17.45
15.65
16.45
14.31
11.55
13.60
14.64
16.94
20.45
14.31
16.05
19
0.655
FCF / Net incomex
1.780
1.756
2.011
2.006
2.247
2.617
2.864
3.230
3.485
3.917
1.265
3.230
2.432
40
28.16
ROIC%
9.60
7.14
8.34
7.15
5.71
4.69
3.32
3.94
2.43
4.75
12.10
3.94
5.23
92
18.53
Return on equity%
22.81
25.18
22.59
24.98
23.55
24.16
24.67
21.75
24.39
24.34
5.68
24.34
24.25
34
26.79
Return on assets%
10.31
9.38
10.29
8.53
8.03
8.53
7.19
10.16
12.16
9.65
3.83
9.65
9.52
52
567.07
EPS₩
234.16
252.57
283.61
312.46
337.63
332.80
366.99
425.91
437.85
527.67
621.10
9.34%
8.48%
—
28.87
EPS growth%
9.67
12.49
9.52
9.87
7.65
6.54
7.12
9.57
11.58
8.64
17.12
8.64
9.54
18
262.52
Bookvalue per sh₩
210.95
191.19
186.91
168.92
177.44
198.12
188.11
181.37
179.48
192.45
342.86
1.64%
(2.03%)
—
277.55
FCF per share₩
426.95
398.28
410.55
427.55
475.00
555.43
578.17
584.71
565.63
595.42
130.78
4.62%
4.15%
—
296.98
Dividend per sh₩
1,121
1,311
1,451
1,633
1,664
1,864
2,161
2,501
2,503
2,678
300.13
9.99%
10.75%
—
23.38
Div yield (avg)%
19.63
16.63
19.60
20.08
17.75
19.23
17.73
20.70
22.91
23.34
21.04
20.70
19.61
28
14.36
Payout ratio%
15.20
13.94
11.32
10.97
13.22
11.32
10.36
12.99
10.05
10.12
7.57
10.36
11.32
67
11.31
Shares (diluted)M
17.45
17.92
20.37
22.12
23.38
22.14
21.71
21.92
20.55
21.08
11.17
(2.05%)
3.37%
11
11.33
Buyback yield%
27.43
28.88
28.87
26.32
26.55
29.26
28.05
30.51
28.29
27.41
18.64
28.29
28.17
12
1.188
D/E ratiox
0.437
0.512
0.538
0.569
0.653
0.705
0.776
0.772
0.864
0.828
1.093
0.776
0.679
79
5.941
Enterprise value₩B
20.84
24.61
29.01
32.71
35.38
36.84
42.32
47.84
46.76
52.17
16.08
8.07%
9.69%
39
2.508
LT debt₩B
2.629
2.870
3.252
2.991
2.930
2.690
2.677
2.986
2.818
2.711
5.001
(1.54%)
0.74%
74
Revenue
₩21.41B
6.01%
1.00×
Cost of revenue
₩11.74B
6.13%
1.01×
Operating expenses
₩4.202B
5.58%
0.96×
Property and equipment
18.28%