17.62
Revenue₩B
15.58
16.76
17.67
18.62
20.08
21.66
23.38
24.64
25.54
27.55
18.73
6.53%
6.66%
51
13.98
Revenue growth%
23.58
26.53
28.31
29.60
31.66
32.43
30.72
27.90
27.63
28.20
3.66
28.20
28.26
58
19.96
Gross margin%
27.41
24.60
27.02
25.82
24.39
27.15
26.28
24.75
27.32
27.88
10.16
27.15
26.65
44
6.31
Operating margin%
12.76
13.13
12.55
15.16
16.56
15.21
12.76
13.70
14.33
14.45
19.14
14.33
14.02
7
5.92
Net margin%
16.85
16.02
16.49
18.70
18.84
17.71
15.74
13.42
13.36
14.95
19.55
14.95
16.26
62
14.61
P/E ratio (avg)x
9.921
11.49
12.31
13.45
15.92
17.18
17.10
20.12
23.37
23.05
18.09
20.12
16.51
95
7.742
EV/EBITx
23.22
21.72
20.61
19.36
17.23
18.16
19.01
20.02
19.27
16.97
14.15
19.01
19.32
37
16.47
FCF yield (avg)%
20.60
18.61
18.94
19.65
21.47
22.67
23.39
23.53
22.98
20.35
16.53
22.98
21.04
12
3.00
FCF margin%
12.71
11.68
12.16
13.42
14.90
12.03
14.10
13.04
15.93
14.02
17.62
14.02
13.23
86
1.034
FCF / Net incomex
0.424
0.458
0.511
0.491
0.522
0.540
0.580
0.541
0.554
0.597
0.204
0.554
0.531
15
27.26
ROIC%
28.94
31.30
31.34
29.15
30.25
33.07
34.89
35.00
32.57
29.76
9.65
33.07
31.32
27
3.26
Return on equity%
20.01
19.44
17.53
18.13
16.35
18.75
16.96
16.38
19.16
18.64
23.04
18.64
18.38
17
28.10
Return on assets%
3.61
2.00
3.28
1.60
1.77
1.60
2.64
3.22
1.89
3.48
10.32
2.64
2.32
43
434.21
EPS₩
529.54
575.22
670.19
686.96
715.84
679.77
803.53
825.95
907.59
1,034
474.75
7.63%
6.73%
—
5.45
EPS growth%
32.83
34.73
37.51
39.97
40.86
39.53
39.79
42.55
43.64
46.53
6.51
42.55
39.88
13
102.35
Bookvalue per sh₩
200.49
205.14
233.67
250.96
280.79
266.43
258.67
254.60
264.24
307.72
433.51
1.85%
5.03%
—
225.61
FCF per share₩
499.64
522.12
505.33
535.35
522.12
582.07
688.71
728.87
855.51
1,008
427.46
14.06%
7.41%
—
482.31
Dividend per sh₩
279.84
248.39
215.53
194.37
166.76
167.22
173.08
160.23
157.20
160.18
403.63
(0.80%)
(5.74%)
—
5.30
Div yield (avg)%
22.32
25.05
27.39
29.74
27.17
27.35
28.35
28.66
30.29
28.82
28.05
28.66
27.87
20
14.46
Payout ratio%
26.94
26.72
28.50
28.04
27.11
26.92
27.30
28.43
30.68
30.62
20.08
28.43
27.67
41
21.56
Shares (diluted)M
19.27
18.03
15.68
13.80
12.72
12.61
11.51
10.10
9.619
9.383
20.78
(5.91%)
(6.31%)
46
10.37
Buyback yield%
18.56
18.23
17.48
17.08
14.69
13.71
14.40
12.42
12.08
12.29
20.19
12.42
14.55
83
1.046
D/E ratiox
0.428
0.420
0.496
0.499
0.558
0.583
0.679
0.798
0.779
0.907
1.208
0.779
0.570
89
22.15
Enterprise value₩B
30.33
31.31
36.79
43.30
46.02
46.51
46.41
44.13
43.25
44.94
16.16
(0.47%)
4.86%
56
19.08
LT debt₩B
7.295
7.536
8.401
10.02
10.88
11.05
12.33
14.57
14.90
16.78
3.267
9.06%
9.75%
91
Revenue
₩27.55B
6.66%
1.00×
Cost of revenue
₩17.81B
6.71%
1.00×
Operating expenses
₩5.217B
6.48%
0.98×
Property and equipment
16.72%