30.62
Revenue₩B
94.48
94.66
93.78
93.94
94.13
92.88
92.48
91.52
91.57
90.90
32.39
(0.70%)
(0.42%)
15
28.20
Revenue growth%
6.20
6.09
5.86
4.55
2.52
1.90
4.28
1.36
4.02
4.78
10.01
4.02
4.42
81
17.38
Gross margin%
17.12
17.51
17.46
17.28
17.22
19.55
20.41
18.37
18.85
16.64
22.50
18.85
17.48
23
14.06
Operating margin%
20.04
21.96
24.18
23.28
23.41
25.62
23.00
24.30
25.47
25.78
18.33
25.47
23.80
71
2.82
Net margin%
15.58
16.51
15.70
15.79
13.60
15.83
18.79
18.02
20.47
18.76
25.06
18.76
16.17
19
11.12
P/E ratio (avg)x
21.19
22.33
22.33
21.63
20.55
22.97
24.93
25.01
23.98
23.62
29.79
23.98
22.65
32
7.751
EV/EBITx
32.64
37.82
42.50
45.60
45.37
50.32
53.53
53.44
63.48
71.60
7.850
53.53
47.96
45
24.70
FCF yield (avg)%
7.23
6.86
9.06
9.73
12.27
11.04
14.00
14.89
13.14
13.40
17.04
13.40
11.65
54
17.76
FCF margin%
33.89
35.36
36.20
38.39
36.86
35.03
36.05
37.71
40.10
42.01
15.07
37.71
36.53
49
1.408
FCF / Net incomex
2.498
2.710
3.054
3.509
3.580
3.997
4.317
4.284
5.022
5.362
0.247
4.317
3.788
78
5.32
ROIC%
10.76
8.45
10.33
12.30
11.25
13.21
10.94
9.45
7.56
5.46
8.28
9.45
10.55
79
4.76
Return on equity%
0.40
0.76
0.40
0.40
0.40
0.40
1.55
3.20
2.16
0.40
22.48
1.55
0.40
81
8.87
Return on assets%
5.40
2.59
0.83
0.40
0.40
2.91
0.40
1.15
2.47
1.75
18.82
1.75
1.45
43
377.59
EPS₩
587.91
618.19
596.05
525.61
558.82
497.19
500.74
479.45
449.17
488.58
410.99
(2.65%)
(1.59%)
—
9.20
EPS growth%
24.18
21.29
18.48
19.79
18.74
18.35
19.94
22.92
20.72
23.14
4.77
20.72
20.33
64
618.98
Bookvalue per sh₩
697.95
809.43
971.10
1,011
975.79
1,021
1,085
1,130
1,143
1,226
471.23
4.68%
6.31%
—
384.66
FCF per share₩
535.96
558.71
625.69
699.89
693.16
659.93
721.59
827.32
800.04
894.23
277.22
5.23%
6.32%
—
345.71
Dividend per sh₩
435.82
488.03
481.48
448.26
472.43
426.59
477.34
487.06
517.26
570.82
430.31
3.86%
3.73%
—
6.87
Div yield (avg)%
24.81
27.29
27.97
26.88
29.27
27.87
29.18
31.76
34.16
32.56
3.32
31.76
28.57
16
27.15
Payout ratio%
26.86
26.68
27.63
25.74
23.37
23.79
21.46
19.26
17.33
16.23
27.09
19.26
23.58
9
26.56
Shares (diluted)M
27.76
26.80
26.77
30.09
34.13
36.02
34.69
33.72
31.34
29.09
26.95
(3.15%)
0.29%
55
13.80
Buyback yield%
6.13
8.08
9.80
8.25
8.00
10.12
9.47
7.72
5.58
4.45
8.95
7.72
8.04
15
0.922
D/E ratiox
0.900
0.916
0.859
0.811
0.847
0.918
0.845
0.936
0.995
1.107
1.061
0.936
0.908
94
44.74
Enterprise value₩B
14.49
14.58
14.94
14.07
12.45
13.12
14.58
13.35
12.31
13.23
6.537
1.22%
(1.10%)
94
36.77
LT debt₩B
76.07
76.34
82.56
77.29
78.85
83.42
84.77
88.08
88.38
88.04
39.99
2.23%
0.71%
89
Revenue
₩90.90B
(0.42%)
1.00×
Cost of revenue
₩51.21B
(0.57%)
0.98×
Operating expenses
₩21.43B
0.25%
1.07×
Property and equipment
17.92%
Goodwill & intangibles
17.20%