61.91
Revenue₩B
132.9
134.2
137.4
136.4
138.5
140.9
140.8
144.4
147.5
148.9
63.17
1.46%
1.10%
58
11.46
Revenue growth%
25.26
25.74
25.00
23.52
24.84
23.29
21.24
21.27
24.07
23.19
25.74
23.19
23.80
40
23.39
Gross margin%
27.68
27.88
25.43
27.48
26.75
27.63
25.86
27.71
28.67
29.34
25.91
27.71
27.65
68
21.12
Operating margin%
29.77
31.40
29.36
31.56
31.65
31.92
29.19
31.10
29.57
29.49
7.05
29.57
30.44
56
16.20
Net margin%
25.60
28.55
31.09
28.58
26.29
26.35
28.36
26.04
26.70
25.43
25.54
26.35
26.53
37
9.243
P/E ratio (avg)x
23.51
22.91
21.23
21.35
19.10
20.95
20.52
19.14
20.25
21.78
13.92
20.52
21.09
40
32.66
EV/EBITx
22.19
22.67
21.35
22.08
23.68
26.76
26.29
24.63
23.26
25.05
17.64
25.05
23.47
37
21.91
FCF yield (avg)%
19.75
17.04
14.58
14.62
12.47
11.04
12.59
12.23
9.45
8.06
16.54
11.04
12.53
16
29.68
FCF margin%
11.39
11.58
9.34
7.28
10.27
12.19
10.74
8.59
7.32
5.42
4.67
8.59
9.81
71
0.809
FCF / Net incomex
1.704
1.677
1.781
1.841
2.075
1.970
2.188
2.263
2.278
2.552
1.749
2.263
2.022
6
22.74
ROIC%
9.97
9.03
10.72
12.70
11.72
8.91
7.19
7.21
4.30
3.46
9.45
7.19
8.97
74
22.45
Return on equity%
19.89
17.01
17.59
15.12
13.69
14.17
13.93
15.51
14.48
16.11
17.97
14.48
15.32
67
15.89
Return on assets%
31.55
32.35
30.45
29.59
32.30
30.29
30.71
31.92
33.73
35.39
24.43
31.92
31.73
41
741.03
EPS₩
1,561
1,878
1,843
1,942
2,328
2,299
2,458
2,481
2,914
3,236
771.60
6.81%
9.40%
—
16.15
EPS growth%
23.59
24.60
26.24
24.78
26.94
28.90
26.17
25.69
23.09
22.51
18.05
25.69
25.24
61
911.12
Bookvalue per sh₩
456.78
510.37
527.41
615.28
685.58
715.96
808.54
931.34
1,062
1,197
856.38
11.79%
11.34%
—
858.93
FCF per share₩
1,088
1,121
1,212
1,254
1,407
1,563
1,546
1,699
1,970
2,345
205.51
10.75%
7.96%
—
958.82
Dividend per sh₩
634.37
591.91
628.86
545.99
514.83
456.31
425.27
390.32
340.49
326.68
711.93
(8.70%)
(7.84%)
—
17.02
Div yield (avg)%
22.97
24.93
25.36
23.67
20.68
21.76
22.04
22.53
25.25
23.85
19.51
22.53
23.32
77
17.31
Payout ratio%
5.62
7.75
7.51
8.62
10.24
8.92
6.71
3.85
1.02
2.94
25.12
3.85
7.11
85
103.9
Shares (diluted)M
87.14
83.21
83.35
83.00
91.97
104.8
103.7
117.5
130.0
148.5
100.4
10.06%
4.98%
75
20.44
Buyback yield%
7.01
5.60
6.04
4.45
3.66
4.11
4.54
6.63
8.53
10.83
10.69
6.63
5.82
22
1.768
D/E ratiox
0.715
0.688
0.662
0.778
0.733
0.697
0.698
0.681
0.655
0.703
1.637
0.697
0.698
12
130.3
Enterprise value₩B
94.50
97.30
89.70
96.28
89.32
97.25
101.8
90.51
91.12
80.66
49.61
(2.02%)
(2.77%)
11
101.5
LT debt₩B
101.5
104.2
113.7
123.8
105.6
102.6
96.54
103.1
102.6
101.2
88.99
(0.84%)
(0.05%)
95
Revenue
₩148.9B
1.10%
1.00×
Cost of revenue
₩79.76B
0.99%
0.99×
Operating expenses
₩32.02B
1.47%
1.04×
Property and equipment
15.87%