12.10
Revenue₩B
27.45
28.15
28.68
29.17
30.79
32.28
33.81
35.51
35.99
37.33
13.26
3.93%
3.28%
36
24.94
Revenue growth%
22.29
20.21
17.46
19.51
16.58
15.22
17.00
16.07
16.59
17.40
4.44
16.59
17.20
9
15.36
Gross margin%
18.79
21.54
24.23
25.51
25.24
23.70
23.38
25.73
24.97
23.90
22.38
23.90
24.07
77
17.32
Operating margin%
28.80
27.41
26.87
27.77
25.45
24.95
25.29
22.34
24.02
21.28
21.04
24.02
25.37
43
2.31
Net margin%
3.89
5.45
6.95
5.09
6.50
5.62
5.77
6.73
3.83
4.93
10.04
5.62
5.53
9
29.61
P/E ratio (avg)x
10.62
11.58
10.05
10.70
10.11
9.407
8.890
8.599
8.669
9.413
8.438
8.890
9.734
48
14.92
EV/EBITx
12.95
14.07
15.56
16.52
17.08
16.66
16.65
17.09
17.26
19.44
31.04
17.09
16.66
28
21.65
FCF yield (avg)%
13.96
11.10
11.09
8.12
5.61
5.06
7.60
9.52
11.49
10.29
9.60
9.52
9.90
52
22.88
FCF margin%
24.04
25.80
24.38
24.17
22.34
20.31
17.58
16.73
16.79
16.84
21.19
16.84
21.33
37
0.284
FCF / Net incomex
0.115
0.104
0.113
0.104
0.094
0.090
0.082
0.089
0.089
0.079
1.341
0.089
0.092
61
14.90
ROIC%
24.97
24.18
26.53
27.73
25.33
24.97
26.86
27.53
27.89
30.50
7.66
27.53
26.69
26
22.73
Return on equity%
1.38
0.40
0.40
2.27
2.57
2.20
3.53
5.28
5.26
2.36
26.84
3.53
2.32
45
28.06
Return on assets%
10.80
11.72
13.72
15.36
13.92
12.76
9.86
12.10
12.07
12.37
16.20
12.10
12.24
45
230.57
EPS₩
482.06
439.68
454.70
450.73
453.59
421.62
424.40
402.20
412.96
452.94
245.64
(0.03%)
0.16%
—
26.42
EPS growth%
7.18
5.75
5.48
8.19
5.19
3.23
4.18
6.21
7.16
7.72
10.83
6.21
5.98
92
421.51
Bookvalue per sh₩
480.39
455.35
448.52
457.97
436.88
456.37
477.33
517.55
553.10
591.46
421.08
6.25%
2.34%
—
348.65
FCF per share₩
462.44
499.21
482.54
481.54
531.61
463.03
466.36
446.46
478.72
421.36
532.81
(4.54%)
(0.11%)
—
230.54
Dividend per sh₩
634.17
610.64
585.69
641.94
609.26
591.63
679.46
775.03
809.88
876.42
380.02
7.54%
2.54%
—
6.47
Div yield (avg)%
23.26
21.51
19.56
22.21
19.70
17.44
19.76
19.43
18.55
18.13
29.37
18.55
19.63
27
20.25
Payout ratio%
3.84
2.72
4.52
5.68
7.96
9.92
7.91
9.61
8.98
6.97
13.39
8.98
7.44
45
38.54
Shares (diluted)M
45.05
46.77
46.32
49.37
52.97
52.98
46.36
42.84
45.46
40.82
40.02
(5.08%)
(0.54%)
60
4.86
Buyback yield%
8.85
7.93
9.78
10.01
8.71
6.22
6.87
3.89
6.38
6.20
12.44
6.22
7.40
80
1.790
D/E ratiox
0.986
1.035
1.105
1.240
1.405
1.613
1.857
2.050
2.178
2.322
1.209
2.050
1.509
15
9.168
Enterprise value₩B
33.46
33.16
38.40
37.78
41.09
44.82
44.10
47.24
53.56
51.25
12.90
4.52%
3.94%
65
21.81
LT debt₩B
24.56
26.64
26.19
26.74
31.96
35.78
39.63
43.44
45.07
46.91
5.550
7.98%
6.58%
22
Revenue
₩37.33B
3.28%
1.00×
Cost of revenue
₩16.03B
3.09%
0.98×
Operating expenses
₩8.692B
3.21%
0.99×
Property and equipment
18.14%