1.617
Revenue₩B
8.697
8.916
9.115
9.507
9.852
9.943
10.26
10.55
10.55
10.76
1.701
1.79%
2.45%
84
4.74
Revenue growth%
17.72
16.19
15.26
17.59
20.28
22.64
23.72
22.00
23.01
20.69
16.29
22.64
20.48
81
27.57
Gross margin%
24.57
23.76
26.19
28.61
26.47
27.00
25.47
26.22
29.07
29.42
14.81
27.00
26.35
71
19.31
Operating margin%
8.55
6.65
5.20
4.04
2.54
4.48
4.29
3.99
4.75
2.52
22.36
4.29
4.39
88
9.12
Net margin%
16.37
16.41
14.73
13.80
13.52
14.69
12.98
14.36
12.68
12.62
6.25
12.98
14.08
10
32.32
P/E ratio (avg)x
16.50
17.57
19.62
22.52
24.31
28.44
32.22
35.79
35.32
41.06
31.68
35.32
26.37
71
30.81
EV/EBITx
24.59
26.32
29.43
26.80
25.13
28.11
27.65
26.09
25.07
26.01
14.63
26.09
26.21
39
22.74
FCF yield (avg)%
17.34
18.48
19.96
18.71
20.57
19.06
21.11
19.06
21.75
19.51
27.11
19.51
19.28
79
11.90
FCF margin%
10.56
11.13
11.61
11.49
13.97
12.97
12.10
10.41
8.93
6.54
4.95
10.41
11.31
29
0.492
FCF / Net incomex
0.890
0.885
0.768
0.779
0.823
0.852
0.934
0.878
0.784
0.746
0.518
0.852
0.837
6
13.56
ROIC%
5.50
3.63
3.77
6.45
8.29
8.82
9.52
11.59
9.06
6.72
21.03
9.06
7.51
89
14.65
Return on equity%
25.16
25.32
27.97
29.07
30.65
32.07
30.16
30.73
27.93
26.22
18.24
30.16
28.52
55
28.92
Return on assets%
9.08
7.29
7.67
5.53
5.09
3.22
2.30
0.78
0.40
0.40
21.23
0.78
4.16
44
83.87
EPS₩
81.08
87.42
82.04
69.43
70.20
62.93
68.12
63.52
56.74
59.89
90.03
(3.13%)
(3.74%)
—
28.03
EPS growth%
21.53
21.91
24.21
21.82
20.67
21.27
23.01
23.65
22.55
19.70
23.95
22.55
21.86
14
144.27
Bookvalue per sh₩
116.98
140.61
162.32
168.04
196.86
225.95
233.02
270.90
284.89
316.80
166.76
9.98%
10.56%
—
170.83
FCF per share₩
42.92
45.15
49.69
48.31
43.57
43.21
45.78
42.10
43.98
46.07
145.29
1.12%
(0.20%)
—
112.15
Dividend per sh₩
198.80
189.53
200.08
224.28
249.66
244.98
276.13
305.58
309.20
322.84
121.95
5.28%
4.16%
—
13.16
Div yield (avg)%
24.18
27.04
26.29
28.06
29.18
27.18
24.48
21.74
20.07
17.15
19.59
21.74
25.39
24
24.81
Payout ratio%
18.62
17.42
16.64
18.85
16.90
16.08
17.42
15.78
16.47
18.59
19.42
16.47
17.16
51
49.89
Shares (diluted)M
84.45
83.56
86.27
94.80
98.57
113.1
135.3
151.9
183.4
200.3
49.74
15.24%
9.81%
10
2.58
Buyback yield%
18.76
18.47
19.93
19.89
19.17
18.03
15.45
14.75
14.17
11.88
26.72
14.75
18.25
60
0.967
D/E ratiox
1.717
1.662
1.708
1.587
1.492
1.624
1.550
1.441
1.416
1.455
1.110
1.455
1.569
51
12.30
Enterprise value₩B
19.25
22.70
24.32
26.99
27.57
31.60
33.42
37.30
36.60
43.49
9.851
9.54%
8.55%
28
8.876
LT debt₩B
6.923
6.787
6.987
8.408
9.045
9.847
11.86
13.67
13.51
15.28
6.876
11.06%
9.34%
12
Revenue
₩10.76B
2.45%
1.00×
Cost of revenue
₩6.242B
2.17%
0.97×
Operating expenses
₩2.171B
2.76%
1.03×
Goodwill & intangibles
16.67%
Property and equipment
16.54%