5.345
Revenue₩B
8.553
9.434
10.04
10.88
11.60
12.37
13.28
14.20
15.16
16.30
5.744
7.04%
7.51%
58
11.59
Revenue growth%
8.17
6.19
3.52
5.18
3.87
2.98
2.97
0.59
2.72
3.65
22.92
2.97
3.59
73
6.78
Gross margin%
3.99
1.86
1.14
0.99
0.40
2.87
0.40
0.40
1.15
0.40
16.94
0.40
1.06
25
4.46
Operating margin%
5.60
7.69
10.56
10.94
13.74
10.95
11.71
11.86
10.58
9.21
12.75
10.95
10.76
24
26.18
Net margin%
20.41
18.74
20.02
18.19
16.29
14.44
15.51
15.87
16.20
15.92
17.59
15.87
16.25
77
35.51
P/E ratio (avg)x
7.134
7.700
8.271
8.900
8.342
8.754
9.463
8.914
9.168
9.754
15.02
9.168
8.827
25
37.09
EV/EBITx
10.58
10.09
10.58
10.29
11.76
13.16
14.47
15.62
15.72
15.74
21.29
15.62
12.46
58
28.00
FCF yield (avg)%
28.30
26.53
24.29
21.55
18.56
21.29
21.70
23.22
24.08
24.11
22.70
23.22
23.65
19
8.23
FCF margin%
25.20
28.00
25.11
25.76
28.64
26.16
24.58
23.12
20.29
22.37
25.25
23.12
25.15
16
1.772
FCF / Net incomex
1.093
1.117
1.160
1.312
1.376
1.519
1.383
1.263
1.363
1.453
1.264
1.383
1.337
28
8.28
ROIC%
4.52
4.55
6.01
4.76
3.02
4.40
5.17
6.15
8.00
7.14
7.30
6.15
4.97
85
19.69
Return on equity%
26.42
25.46
23.36
20.64
19.17
16.91
14.79
15.02
15.05
13.21
13.48
15.02
18.04
76
29.20
Return on assets%
28.12
28.39
30.52
33.51
31.07
31.44
30.09
32.13
31.61
32.82
17.32
31.61
31.25
65
317.18
EPS₩
765.33
784.35
736.02
754.86
782.35
741.96
735.73
724.43
743.97
781.47
341.63
(0.02%)
0.11%
—
15.11
EPS growth%
21.55
18.63
17.40
20.17
21.14
21.11
22.89
23.82
23.56
21.04
6.10
22.89
21.12
20
289.17
Bookvalue per sh₩
279.61
298.39
331.22
344.49
319.55
340.12
353.93
331.81
346.76
350.22
153.72
1.85%
2.80%
—
126.11
FCF per share₩
142.17
143.50
162.48
153.90
175.60
172.35
177.78
199.09
218.55
207.27
334.83
3.37%
4.51%
—
301.35
Dividend per sh₩
139.84
161.39
185.31
192.04
193.99
208.57
235.65
256.23
282.81
284.58
348.28
7.97%
7.10%
—
12.32
Div yield (avg)%
34.31
34.18
34.59
32.52
32.16
34.92
37.09
35.26
34.76
33.91
22.36
34.92
34.45
67
11.84
Payout ratio%
19.47
22.24
20.95
23.44
22.37
25.13
26.45
28.53
29.31
26.97
9.65
26.97
24.28
80
13.78
Shares (diluted)M
12.50
10.72
11.28
10.82
9.366
8.171
6.938
6.192
6.667
6.156
13.75
(8.05%)
(6.54%)
93
2.63
Buyback yield%
0.40
0.86
2.33
0.93
0.83
0.40
0.40
0.40
3.19
0.46
5.68
0.40
0.65
88
1.696
D/E ratiox
0.614
0.694
0.759
0.747
0.763
0.852
0.874
0.966
0.918
0.871
0.451
0.874
0.808
75
5.892
Enterprise value₩B
5.207
5.586
5.430
6.219
6.018
6.867
7.131
6.947
7.547
7.496
6.479
4.49%
3.63%
83
5.257
LT debt₩B
7.710
7.682
9.335
11.23
11.49
11.42
12.93
14.32
14.71
14.76
12.52
5.13%
8.64%
22
Revenue
₩16.30B
7.51%
1.00×
Cost of revenue
₩8.897B
7.29%
0.98×
Operating expenses
₩3.898B
7.89%
1.04×
Cash and investments
17.49%
Property and equipment
13.71%