79.67
Revenue₩B
114.2
116.8
115.7
117.5
117.3
116.9
115.9
115.3
119.4
118.7
86.34
0.23%
0.51%
79
24.72
Revenue growth%
23.37
21.67
22.68
25.03
27.83
26.11
24.73
23.30
21.71
19.19
11.01
23.30
23.34
11
3.78
Gross margin%
17.25
19.95
17.79
17.86
15.67
18.30
16.80
16.84
14.11
13.83
20.74
16.80
17.04
47
6.00
Operating margin%
20.26
22.13
19.43
17.05
19.27
18.89
20.91
21.91
21.64
22.33
24.26
21.64
20.59
34
4.25
Net margin%
4.02
3.72
5.27
3.29
4.64
3.91
4.71
2.93
4.84
3.82
23.85
3.91
3.97
86
34.69
P/E ratio (avg)x
20.79
22.27
24.49
28.76
33.11
33.92
33.49
40.70
44.98
49.06
6.931
40.70
33.30
46
10.38
EV/EBITx
11.76
11.39
13.01
13.05
14.91
15.69
17.47
18.30
18.10
18.63
32.23
18.10
15.30
45
4.76
FCF yield (avg)%
11.23
9.88
8.31
10.47
11.95
11.67
10.34
9.42
11.10
12.25
12.28
11.10
10.78
92
6.42
FCF margin%
8.92
6.56
5.94
5.46
8.32
9.05
6.12
3.49
5.85
6.05
16.10
6.05
6.08
23
0.659
FCF / Net incomex
1.435
1.333
1.372
1.540
1.723
1.783
1.833
1.932
1.933
2.007
0.982
1.932
1.753
48
23.12
ROIC%
24.81
25.52
24.37
25.22
25.98
24.38
22.78
25.75
27.71
28.58
23.00
25.75
25.37
78
10.07
Return on equity%
26.41
28.16
30.81
32.18
33.85
31.16
28.77
26.17
24.01
22.48
13.46
26.17
28.46
15
25.20
Return on assets%
24.90
22.44
24.69
24.52
26.36
26.49
26.51
28.46
27.47
29.54
14.28
27.47
26.43
35
241.44
EPS₩
451.08
425.12
491.60
499.26
483.36
481.37
451.90
477.88
448.53
423.85
266.74
(2.59%)
0.92%
—
17.95
EPS growth%
22.05
21.74
20.57
18.67
20.14
21.88
23.48
24.23
26.04
26.63
8.17
24.23
21.97
11
324.98
Bookvalue per sh₩
439.22
492.88
483.55
495.41
493.49
509.22
534.03
572.84
540.30
562.13
334.47
2.64%
3.74%
—
527.23
FCF per share₩
219.66
234.96
239.83
231.92
248.63
272.05
288.52
289.51
308.93
330.84
389.44
5.88%
5.14%
—
257.45
Dividend per sh₩
426.05
417.01
419.04
407.25
394.60
400.99
388.98
443.82
491.14
501.52
274.35
4.91%
2.72%
—
9.23
Div yield (avg)%
32.82
32.02
30.41
27.94
25.41
22.68
22.38
22.40
25.23
24.24
5.10
22.68
25.32
43
8.62
Payout ratio%
18.23
15.79
18.06
19.32
16.36
16.52
16.31
13.94
10.97
13.64
11.62
13.94
16.33
62
98.07
Shares (diluted)M
134.7
146.5
155.7
175.4
174.0
198.7
205.9
201.5
202.2
197.6
97.87
2.57%
3.80%
60
14.39
Buyback yield%
18.08
20.21
20.06
19.93
20.31
22.98
22.78
21.08
20.30
21.94
19.49
21.94
20.31
52
0.472
D/E ratiox
0.464
0.440
0.445
0.434
0.459
0.506
0.524
0.504
0.540
0.504
0.545
0.506
0.484
10
37.65
Enterprise value₩B
72.78
71.23
65.79
59.94
51.86
50.34
52.25
51.10
55.71
55.40
91.63
1.33%
(1.91%)
25
103.0
LT debt₩B
50.99
46.94
41.16
44.73
40.67
36.73
39.45
42.68
39.15
37.47
58.31
(1.63%)
(2.06%)
52
Revenue
₩118.7B
0.51%
1.00×
Cost of revenue
₩76.79B
0.42%
0.99×
Operating expenses
₩14.98B
0.82%
1.03×
Property and equipment
13.83%