4.581
Revenue₩B
15.61
16.79
17.63
18.47
19.50
20.51
22.31
23.92
25.41
26.72
4.907
6.50%
6.10%
27
8.17
Revenue growth%
20.79
20.86
21.35
24.17
22.76
20.96
23.24
21.89
19.74
20.27
14.82
20.96
21.15
48
12.81
Gross margin%
19.47
18.73
20.83
20.03
22.03
20.23
18.63
21.08
18.65
20.80
27.86
20.23
20.13
87
29.40
Operating margin%
30.06
32.40
33.75
31.18
29.34
27.24
29.71
29.53
31.96
29.55
7.26
29.55
29.89
7
26.57
Net margin%
10.89
13.21
15.00
13.08
13.64
14.70
14.47
13.29
11.60
11.35
7.87
13.29
13.25
76
17.90
P/E ratio (avg)x
8.350
9.254
10.17
9.390
10.08
10.05
10.85
11.76
11.61
11.94
11.08
11.61
10.13
22
23.94
EV/EBITx
19.05
21.48
24.08
24.61
26.03
26.10
24.23
24.17
22.82
26.35
10.93
24.23
24.20
93
21.89
FCF yield (avg)%
22.51
24.88
24.30
22.73
24.59
27.38
29.87
29.13
31.07
29.36
17.02
29.36
26.13
60
12.56
FCF margin%
14.05
16.82
17.52
15.54
17.02
17.28
14.71
15.65
14.04
15.98
14.93
15.65
15.81
53
1.600
FCF / Net incomex
0.345
0.294
0.316
0.332
0.310
0.326
0.319
0.302
0.268
0.256
0.500
0.302
0.313
26
10.85
ROIC%
13.41
12.47
12.48
9.81
11.08
10.36
8.23
10.01
10.41
8.26
21.57
10.01
10.39
64
23.97
Return on equity%
6.55
6.79
5.91
6.50
8.24
7.17
6.82
7.81
8.57
6.78
14.85
7.17
6.80
41
6.28
Return on assets%
23.60
26.02
28.21
25.47
25.08
23.77
22.41
22.08
23.61
24.29
17.58
23.61
24.03
18
167.31
EPS₩
638.56
565.54
596.65
535.68
575.95
581.66
542.25
488.11
481.56
436.08
174.49
(5.41%)
(2.71%)
—
19.92
EPS growth%
21.54
24.38
23.04
25.33
27.20
29.92
29.90
30.01
28.75
31.23
17.14
29.92
27.97
53
690.10
Bookvalue per sh₩
688.61
598.83
588.48
636.72
572.25
526.36
514.18
453.82
446.19
409.91
606.86
(6.46%)
(4.87%)
—
550.44
FCF per share₩
516.31
446.46
459.04
390.71
367.61
367.29
337.06
294.29
280.45
264.02
185.74
(6.41%)
(6.54%)
—
428.93
Dividend per sh₩
998.68
1,130
1,300
1,457
1,387
1,331
1,502
1,536
1,725
1,785
919.90
5.18%
6.99%
—
24.05
Div yield (avg)%
15.06
15.83
13.30
13.86
16.13
13.91
14.82
12.74
15.59
15.01
2.08
14.82
14.91
87
25.81
Payout ratio%
15.01
17.84
16.68
19.57
18.56
16.97
18.32
19.65
21.34
18.64
9.38
18.64
18.44
30
12.11
Shares (diluted)M
19.11
17.88
19.35
21.70
20.10
18.13
20.44
22.81
21.40
23.69
12.71
3.34%
2.81%
94
27.61
Buyback yield%
11.39
10.14
7.51
7.06
4.11
2.91
1.91
3.89
4.29
3.03
20.58
3.03
4.20
62
0.160
D/E ratiox
1.915
1.693
1.624
1.720
1.658
1.676
1.654
1.629
1.686
1.681
1.791
1.676
1.678
49
21.52
Enterprise value₩B
4.216
4.922
5.048
5.120
5.745
5.551
5.762
5.868
6.559
6.299
1.303
1.86%
4.38%
9
15.42
LT debt₩B
20.07
20.11
21.15
20.65
21.93
20.30
22.26
20.77
19.70
21.27
4.010
(0.61%)
0.05%
91
Revenue
₩26.72B
6.10%
1.00×
Cost of revenue
₩16.95B
6.46%
1.03×
Operating expenses
₩5.901B
5.55%
0.95×
Cash and investments
18.45%
Property and equipment
18.12%