4.119
Revenue₩B
6.797
7.261
7.892
8.559
9.144
9.867
10.51
11.25
12.11
13.30
4.592
7.79%
8.04%
72
13.26
Revenue growth%
31.09
28.71
30.93
29.55
29.19
26.88
27.59
30.03
32.47
34.26
23.92
30.03
29.79
64
20.99
Gross margin%
14.98
17.73
16.95
19.27
19.77
17.88
17.47
20.29
19.22
20.63
10.55
19.22
18.55
14
20.51
Operating margin%
23.71
25.68
23.36
21.71
22.00
23.59
24.95
23.89
25.17
26.03
8.99
24.95
23.80
78
5.52
Net margin%
15.36
17.18
18.13
21.08
21.08
20.49
18.64
15.69
14.79
17.22
28.55
17.22
17.68
66
34.32
P/E ratio (avg)x
19.97
20.75
21.05
21.05
21.71
18.82
19.32
19.34
20.90
18.09
25.62
19.32
20.36
18
34.79
EV/EBITx
36.07
35.37
34.81
39.26
36.22
33.62
31.66
34.11
34.02
32.28
20.47
33.62
34.46
66
26.47
FCF yield (avg)%
10.63
11.88
13.40
12.62
15.05
14.91
16.57
18.42
18.20
16.76
10.52
16.76
14.98
83
20.15
FCF margin%
10.14
10.83
11.30
14.29
14.73
14.94
16.15
14.14
16.61
14.68
9.90
14.94
14.49
26
0.988
FCF / Net incomex
0.422
0.376
0.377
0.363
0.361
0.389
0.410
0.413
0.446
0.404
0.907
0.410
0.396
44
17.10
ROIC%
16.89
16.61
14.48
11.74
11.22
11.86
9.93
11.49
9.60
8.22
24.89
9.93
11.62
28
28.40
Return on equity%
16.14
16.68
16.65
16.64
16.94
17.64
15.34
17.37
15.65
13.31
12.35
15.65
16.64
38
2.13
Return on assets%
25.65
25.34
26.84
25.18
26.45
26.16
23.41
26.07
26.21
24.91
26.96
26.07
25.86
76
297.01
EPS₩
119.61
110.13
108.67
102.14
111.28
121.35
128.10
117.23
111.17
97.38
308.99
(2.63%)
(2.46%)
—
14.64
EPS growth%
18.54
17.05
17.43
15.19
13.21
10.28
11.55
10.82
13.56
12.33
16.23
11.55
13.38
72
168.23
Bookvalue per sh₩
366.10
407.65
389.86
456.32
484.33
534.57
608.79
707.68
767.18
894.36
138.88
13.05%
9.95%
—
242.79
FCF per share₩
306.20
349.36
343.52
388.76
450.18
496.49
495.24
473.55
529.31
595.58
308.00
5.76%
6.97%
—
122.51
Dividend per sh₩
347.00
341.04
347.76
353.29
360.43
377.82
393.06
390.28
414.86
452.72
92.38
4.67%
2.87%
—
19.38
Div yield (avg)%
25.07
25.32
27.03
26.58
23.87
22.89
25.83
27.68
28.89
26.87
21.61
26.87
26.21
43
6.16
Payout ratio%
12.73
11.02
10.18
11.11
13.08
12.85
12.37
12.37
14.22
14.16
8.00
12.85
12.55
32
10.02
Shares (diluted)M
7.695
8.410
8.770
7.726
6.948
7.079
6.407
5.930
5.196
5.081
10.08
(6.07%)
(4.58%)
44
22.48
Buyback yield%
14.33
14.31
15.61
13.16
13.31
13.37
14.98
17.55
18.35
20.95
6.87
17.55
14.66
32
1.793
D/E ratiox
0.502
0.542
0.535
0.495
0.505
0.490
0.473
0.441
0.453
0.426
0.824
0.453
0.492
6
1.801
Enterprise value₩B
3.331
3.552
3.291
3.318
3.158
3.048
3.023
3.324
3.105
3.317
12.80
0.99%
0.45%
63
12.76
LT debt₩B
9.317
9.156
8.916
8.251
8.558
8.213
8.559
8.145
8.602
8.993
0.853
1.00%
0.01%
85
Revenue
₩13.30B
8.04%
1.00×
Cost of revenue
₩6.002B
8.36%
1.03×
Operating expenses
₩2.611B
7.32%
0.93×
Property and equipment
15.44%