21.49
Revenue₩B
52.48
54.76
57.03
58.92
61.39
63.37
66.93
69.12
71.47
76.28
23.38
4.44%
4.56%
48
25.34
Revenue growth%
6.11
9.04
9.35
7.76
5.64
4.29
6.95
4.53
6.80
6.69
21.59
6.69
6.74
88
22.90
Gross margin%
17.24
15.96
18.78
21.55
18.65
16.67
16.99
18.37
20.99
19.01
26.30
18.37
18.51
75
9.99
Operating margin%
24.75
23.19
21.62
23.25
22.56
25.24
27.42
28.79
31.58
32.07
15.82
28.79
24.99
53
4.41
Net margin%
26.83
24.14
24.60
26.37
28.10
25.45
27.34
29.36
29.52
27.06
15.67
27.34
26.95
44
28.99
P/E ratio (avg)x
24.19
24.26
22.97
22.41
24.53
25.36
26.99
24.90
25.72
26.64
24.82
25.72
24.72
66
29.23
EV/EBITx
40.36
44.24
43.60
45.58
45.65
47.41
53.10
61.73
70.20
81.47
24.33
61.73
46.53
26
28.87
FCF yield (avg)%
14.96
14.79
12.44
12.88
13.54
11.67
12.55
12.35
12.29
12.67
15.99
12.35
12.61
82
21.30
FCF margin%
11.77
8.81
9.77
9.81
9.56
11.92
13.19
13.57
14.24
11.33
5.84
13.19
11.55
84
0.236
FCF / Net incomex
0.848
0.734
0.647
0.582
0.560
0.513
0.497
0.436
0.466
0.494
0.941
0.494
0.536
30
18.30
ROIC%
21.57
21.04
22.63
21.53
21.04
19.02
19.09
18.64
21.39
22.09
3.67
19.09
21.22
95
2.20
Return on equity%
20.65
23.37
25.88
28.79
30.94
29.80
31.42
34.15
35.46
32.58
16.88
32.58
30.37
27
27.18
Return on assets%
2.61
2.06
1.67
3.10
1.81
1.57
2.45
2.30
1.56
0.40
24.04
1.57
1.94
18
711.70
EPS₩
380.45
422.09
382.48
401.47
384.54
409.26
385.12
386.34
431.28
475.33
763.75
4.33%
2.15%
—
19.25
EPS growth%
3.65
0.80
1.56
0.40
1.83
4.33
2.06
2.21
2.37
2.01
25.63
2.21
2.03
34
470.50
Bookvalue per sh₩
895.77
1,001
1,111
1,010
952.50
895.51
823.54
738.92
709.24
667.33
219.11
(6.87%)
(3.58%)
—
663.11
FCF per share₩
728.98
670.12
611.21
575.49
627.89
707.73
669.70
669.62
714.05
791.09
603.15
4.73%
(0.08%)
—
886.57
Dividend per sh₩
671.53
650.99
727.76
701.16
675.81
647.38
731.01
776.39
879.00
1,029
914.42
8.76%
5.39%
—
29.98
Div yield (avg)%
20.52
22.34
19.74
21.62
22.18
22.14
24.99
26.46
28.23
29.50
23.99
26.46
22.26
26
29.76
Payout ratio%
28.37
31.32
32.87
31.82
33.70
30.97
29.25
27.00
27.99
25.80
7.88
27.99
30.11
58
44.37
Shares (diluted)M
41.23
47.68
45.86
42.50
42.56
45.45
45.95
52.18
58.94
62.99
44.45
8.16%
3.88%
86
28.71
Buyback yield%
21.46
19.81
20.72
20.13
18.57
19.62
19.23
20.43
20.69
21.52
16.91
20.43
20.28
89
0.840
D/E ratiox
0.619
0.674
0.731
0.720
0.686
0.665
0.726
0.853
0.971
1.105
0.142
0.853
0.723
17
36.40
Enterprise value₩B
106.2
113.3
119.5
143.5
166.4
200.8
198.8
214.3
255.9
271.8
22.14
10.31%
9.84%
23
74.90
LT debt₩B
29.00
29.49
28.87
26.19
27.76
27.78
26.14
25.56
21.90
20.69
75.63
(5.71%)
(2.64%)
67
Revenue
₩76.28B
4.56%
1.00×
Cost of revenue
₩36.06B
4.49%
0.99×
Operating expenses
₩17.48B
4.38%
0.98×
Property and equipment
19.27%