9.109
Revenue₩B
13.49
13.53
14.00
14.45
14.69
15.26
15.50
16.22
16.75
17.01
9.899
2.97%
2.52%
26
2.63
Revenue growth%
10.14
9.19
8.47
10.68
9.17
11.59
8.76
8.99
8.30
7.07
28.66
8.76
9.08
86
7.74
Gross margin%
7.09
6.87
5.10
5.93
7.64
9.44
11.88
13.68
11.16
13.67
7.26
11.88
8.54
32
13.58
Operating margin%
16.18
18.20
17.93
16.81
16.40
18.81
19.82
18.41
19.77
19.98
28.86
19.77
18.31
11
17.28
Net margin%
20.21
21.21
18.36
19.61
20.85
18.80
16.64
18.30
21.26
19.15
21.52
18.80
19.38
73
28.85
P/E ratio (avg)x
6.200
5.421
5.234
5.491
5.068
4.465
3.985
3.472
3.237
3.001
35.37
3.472
4.767
33
19.04
EV/EBITx
13.33
12.64
11.89
12.60
11.53
12.70
11.66
11.31
12.31
12.08
30.55
12.08
12.20
44
12.42
FCF yield (avg)%
26.48
26.15
26.99
28.88
31.30
33.13
32.73
34.16
32.55
34.60
10.86
33.13
31.92
76
25.60
FCF margin%
11.89
9.78
6.79
8.66
10.37
11.70
9.10
10.36
7.48
5.71
24.43
9.10
9.44
6
1.000
FCF / Net incomex
1.722
1.963
2.133
2.488
2.611
2.584
3.055
3.098
3.449
3.832
1.227
3.098
2.597
8
20.95
ROIC%
12.56
13.46
12.29
14.01
15.94
13.10
15.62
16.26
13.65
12.58
16.32
13.65
13.56
65
7.95
Return on equity%
27.60
30.13
28.65
29.99
32.26
34.29
35.65
36.42
36.09
33.98
24.06
35.65
33.12
88
11.74
Return on assets%
9.68
12.34
12.25
13.35
10.57
8.02
6.00
5.83
8.16
5.39
13.39
6.00
8.92
8
404.12
EPS₩
175.75
186.78
165.17
162.94
168.56
157.71
170.64
186.70
173.94
152.75
442.55
(1.95%)
(0.97%)
—
10.77
EPS growth%
10.38
11.62
11.43
10.89
8.75
9.26
10.59
9.59
7.31
9.04
19.94
9.26
9.99
55
167.16
Bookvalue per sh₩
848.93
837.71
826.48
820.44
925.34
970.78
987.91
1,096
1,159
1,378
336.27
8.28%
6.16%
—
453.25
FCF per share₩
197.18
190.53
194.08
225.93
250.30
280.48
307.51
316.80
363.20
356.14
504.17
7.31%
6.25%
—
240.43
Dividend per sh₩
100.95
87.39
91.51
79.99
84.19
86.51
88.82
83.30
73.33
64.64
396.74
(5.15%)
(5.19%)
—
5.13
Div yield (avg)%
10.03
7.83
7.33
5.80
6.88
8.57
11.34
14.12
12.55
13.05
21.13
12.55
9.30
24
16.64
Payout ratio%
3.40
4.18
6.06
5.69
5.93
8.60
10.89
10.21
10.87
13.59
3.00
10.87
7.33
53
14.60
Shares (diluted)M
16.60
16.16
17.45
15.49
17.02
18.63
19.65
17.85
17.30
17.18
14.50
0.18%
0.33%
17
21.81
Buyback yield%
32.15
30.94
28.77
27.84
26.47
28.68
28.73
31.23
33.19
32.75
11.16
31.23
29.85
10
0.510
D/E ratiox
1.690
1.657
1.974
2.281
2.253
2.665
3.103
3.370
3.275
3.672
1.060
3.275
2.473
58
11.10
Enterprise value₩B
8.835
9.528
9.344
9.988
9.937
9.639
11.27
11.15
12.63
12.36
11.47
4.46%
3.91%
72
4.459
LT debt₩B
10.70
10.79
11.67
13.66
14.48
14.06
13.88
16.30
15.55
15.22
14.42
0.99%
4.45%
82
Revenue
₩17.01B
2.52%
1.00×
Cost of revenue
₩7.652B
2.01%
0.95×
Operating expenses
₩3.724B
2.99%
1.05×
Property and equipment
18.60%
Cash and investments
16.52%