8.700
Revenue₩B
9.184
9.446
9.403
9.308
9.555
9.582
9.442
9.282
9.473
9.359
9.347
(0.41%)
0.50%
25
18.68
Revenue growth%
21.29
23.98
26.75
29.56
29.37
29.34
26.35
29.21
29.91
30.08
12.01
29.34
29.27
67
27.48
Gross margin%
29.80
29.37
26.69
27.05
28.48
25.72
23.25
23.26
20.86
18.71
17.25
23.25
26.21
92
14.34
Operating margin%
21.61
21.83
20.72
18.43
21.30
24.02
26.87
25.20
28.07
30.59
11.87
26.87
22.93
60
4.98
Net margin%
19.73
18.21
17.13
14.41
14.99
13.79
12.35
10.72
9.75
7.04
24.60
10.72
14.10
27
31.79
P/E ratio (avg)x
26.61
24.97
28.31
31.38
35.20
36.16
39.87
37.10
39.01
39.47
26.83
39.01
35.68
64
6.518
EV/EBITx
13.80
13.77
12.53
12.30
13.82
13.83
14.22
13.77
12.58
11.96
19.55
13.77
13.77
13
19.81
FCF yield (avg)%
24.14
23.05
23.75
26.70
27.59
27.39
29.23
27.42
25.33
24.79
21.78
27.39
26.02
32
25.13
FCF margin%
19.58
21.93
23.67
22.85
24.68
22.22
19.60
17.88
17.39
17.64
5.36
17.88
20.77
45
0.587
FCF / Net incomex
0.805
0.792
0.912
1.048
1.076
1.037
1.018
1.126
1.224
1.165
0.485
1.126
1.043
41
6.95
ROIC%
17.86
18.85
18.77
19.99
22.79
21.95
22.17
22.07
24.70
24.02
8.11
22.17
22.01
56
13.14
Return on equity%
20.93
22.85
25.63
26.83
25.26
26.71
29.46
28.39
29.64
27.03
17.66
28.39
26.77
80
2.47
Return on assets%
12.66
13.70
11.88
9.16
6.36
7.61
9.68
11.31
13.92
12.16
13.35
11.31
11.59
68
222.82
EPS₩
218.86
225.55
263.61
293.77
311.03
333.80
353.55
401.59
460.89
542.56
246.45
11.77%
11.17%
—
5.14
EPS growth%
17.60
17.67
17.89
16.06
13.64
11.59
9.16
7.01
7.57
5.89
13.12
7.57
12.61
54
385.93
Bookvalue per sh₩
215.98
205.70
230.02
221.34
244.94
281.57
309.74
312.74
317.63
374.27
86.36
8.85%
6.39%
—
101.95
FCF per share₩
439.32
469.66
452.83
447.32
426.13
414.76
426.82
466.07
518.79
518.43
180.70
4.00%
2.93%
—
389.15
Dividend per sh₩
153.55
142.91
132.14
144.83
154.05
158.22
150.95
151.02
139.65
156.08
350.88
0.26%
(0.57%)
—
12.05
Div yield (avg)%
13.86
15.99
14.35
15.42
13.40
11.47
13.13
14.08
14.99
13.84
2.76
13.84
13.97
9
4.67
Payout ratio%
20.07
20.00
20.81
22.80
20.08
22.30
23.90
24.40
25.50
24.83
14.19
24.40
22.55
51
11.04
Shares (diluted)M
12.48
14.08
13.05
14.49
16.29
16.51
18.09
17.77
17.54
18.79
11.27
2.90%
3.40%
68
17.93
Buyback yield%
24.16
23.43
22.53
23.76
24.20
25.93
27.15
26.70
23.92
26.30
3.67
26.30
24.18
88
0.709
D/E ratiox
1.350
1.571
1.625
1.936
2.164
2.069
2.046
2.109
2.195
2.101
1.573
2.101
2.057
7
8.176
Enterprise value₩B
3.280
3.609
3.611
3.490
3.777
4.167
4.132
3.912
4.497
4.889
7.432
5.29%
3.52%
11
3.337
LT debt₩B
3.964
4.144
4.061
4.778
4.682
5.059
5.580
5.522
6.454
7.299
7.320
9.28%
6.87%
33
Revenue
₩9.359B
0.50%
1.00×
Cost of revenue
₩6.357B
0.73%
1.02×
Operating expenses
₩1.910B
0.18%
0.97×
Goodwill & intangibles
17.48%
Property and equipment
17.25%