4.547
Revenue₩B
8.926
9.462
9.886
10.49
11.02
11.51
12.23
12.98
13.78
14.25
4.727
5.27%
5.46%
57
29.45
Revenue growth%
3.68
4.40
3.53
4.47
4.58
7.00
5.00
6.10
8.61
7.08
27.87
7.00
4.79
87
28.68
Gross margin%
25.24
24.61
23.52
21.97
20.86
21.28
22.06
19.07
19.13
20.26
17.34
20.26
21.63
11
28.67
Operating margin%
15.65
15.73
14.09
16.43
14.54
17.11
18.64
18.20
16.84
16.26
26.94
17.11
16.34
63
17.03
Net margin%
31.52
29.96
29.93
29.09
29.38
27.79
28.00
25.45
27.56
25.74
28.49
27.56
28.54
80
28.54
P/E ratio (avg)x
6.153
6.181
6.165
6.410
7.268
7.643
7.783
8.019
9.065
8.818
8.577
8.019
7.455
55
28.12
EV/EBITx
16.37
15.68
16.60
16.23
16.66
18.93
21.70
23.88
23.03
23.89
11.13
23.03
17.79
57
17.01
FCF yield (avg)%
12.68
11.71
13.67
14.70
15.19
18.06
20.56
18.11
19.19
20.81
14.08
19.19
16.62
23
10.09
FCF margin%
13.39
15.05
17.62
15.83
17.01
14.83
17.74
18.60
19.54
21.91
21.27
18.60
17.32
15
1.286
FCF / Net incomex
0.773
0.731
0.758
0.770
0.708
0.610
0.516
0.502
0.511
0.485
0.203
0.511
0.659
36
27.63
ROIC%
10.16
7.19
7.55
6.16
5.78
8.17
8.54
10.28
12.50
14.51
13.67
10.28
8.36
50
12.84
Return on equity%
16.52
17.40
17.50
18.60
18.54
21.39
24.14
21.61
23.43
24.50
14.16
23.43
19.99
61
11.53
Return on assets%
15.88
13.67
10.93
9.60
7.44
5.82
6.65
3.86
6.05
7.71
26.05
6.05
7.58
38
612.33
EPS₩
1,051
1,183
1,261
1,413
1,375
1,368
1,503
1,484
1,694
1,756
632.05
5.02%
6.59%
—
5.31
EPS growth%
13.56
12.41
11.25
11.13
10.11
12.67
12.88
9.91
9.95
11.40
8.98
11.40
11.32
78
244.33
Bookvalue per sh₩
1,064
1,036
1,197
1,216
1,145
1,322
1,316
1,325
1,276
1,206
300.29
1.05%
2.25%
—
759.28
FCF per share₩
255.50
245.78
266.76
264.86
297.26
348.94
370.46
436.79
475.25
521.20
473.57
11.89%
8.72%
—
302.52
Dividend per sh₩
743.48
776.75
825.16
856.93
847.57
827.17
812.20
876.05
973.31
1,098
155.87
5.32%
3.18%
—
10.58
Div yield (avg)%
18.31
17.39
15.68
17.85
20.32
18.66
16.22
18.65
18.55
21.40
10.79
18.65
18.43
29
26.52
Payout ratio%
9.05
7.83
5.74
6.95
5.38
8.15
5.74
3.77
0.80
1.35
11.14
3.77
5.74
63
14.82
Shares (diluted)M
16.83
18.17
17.52
18.26
16.96
17.07
16.21
16.22
17.34
16.04
15.21
(1.11%)
0.72%
33
29.42
Buyback yield%
19.46
20.75
18.71
16.95
14.74
13.47
12.50
15.45
17.93
15.83
10.29
15.45
16.39
32
0.910
D/E ratiox
0.293
0.305
0.279
0.303
0.286
0.291
0.297
0.291
0.302
0.320
1.261
0.297
0.295
94
10.40
Enterprise value₩B
5.078
5.553
5.121
5.432
5.838
5.834
5.448
5.618
5.744
6.027
3.171
0.64%
0.37%
51
5.899
LT debt₩B
7.524
8.803
8.981
9.157
10.09
11.31
11.54
12.60
13.46
13.65
8.840
6.24%
6.48%
69
Revenue
₩14.25B
5.46%
1.00×
Cost of revenue
₩9.226B
5.35%
0.99×
Operating expenses
₩2.501B
6.38%
1.09×
Goodwill & intangibles
18.74%
Property and equipment
17.21%