12.20
Revenue₩B
7.696
8.343
8.847
9.388
9.877
10.55
11.37
12.18
13.03
13.78
12.94
6.89%
6.64%
30
10.37
Revenue growth%
21.61
24.22
22.46
22.77
24.96
24.40
22.23
23.54
23.92
24.67
19.11
23.92
23.73
61
22.21
Gross margin%
25.93
23.99
24.16
22.54
25.30
25.90
28.16
26.67
28.34
26.45
10.06
26.67
25.92
21
20.41
Operating margin%
6.93
9.91
8.26
10.60
13.58
14.90
12.32
10.61
9.34
9.77
16.42
10.61
10.25
28
16.89
Net margin%
13.88
15.82
13.49
16.33
14.34
14.95
17.32
17.53
15.11
16.20
20.98
16.20
15.46
37
29.85
P/E ratio (avg)x
54.15
62.07
61.93
65.57
73.84
68.88
75.89
71.13
82.04
81.18
6.394
75.89
70.00
45
14.04
EV/EBITx
42.24
38.08
38.32
33.22
32.94
34.89
36.35
35.17
30.81
32.17
37.40
34.89
35.03
81
13.59
FCF yield (avg)%
16.55
14.56
16.77
18.62
16.46
16.32
14.21
15.84
16.87
15.79
2.93
15.84
16.39
23
19.29
FCF margin%
1.46
1.56
0.40
0.40
1.43
3.40
3.60
3.32
2.05
4.36
8.80
3.40
1.81
41
1.605
FCF / Net incomex
0.263
0.272
0.246
0.260
0.276
0.293
0.291
0.266
0.242
0.219
1.545
0.266
0.264
15
25.89
ROIC%
25.32
22.64
21.06
22.34
20.92
19.47
21.67
24.07
23.00
22.61
13.02
22.61
22.48
79
25.10
Return on equity%
8.56
7.29
7.17
9.34
7.61
6.81
6.96
7.15
8.86
6.02
21.20
6.96
7.23
25
18.26
Return on assets%
17.63
17.81
19.25
17.57
17.47
19.36
19.31
18.32
17.79
18.04
13.41
18.32
17.93
79
296.03
EPS₩
412.96
423.69
426.39
439.49
422.72
407.20
440.48
424.85
442.49
475.65
328.22
2.39%
1.56%
—
17.78
EPS growth%
14.15
13.61
13.85
11.48
10.61
8.71
11.25
11.66
9.29
12.17
22.29
11.25
11.57
54
83.56
Bookvalue per sh₩
167.92
168.41
167.99
159.56
183.89
198.73
234.97
249.06
263.74
279.95
263.17
8.77%
5.52%
—
92.94
FCF per share₩
436.70
427.63
445.41
483.50
521.70
592.31
695.29
657.57
665.80
688.48
252.72
5.70%
4.44%
—
81.00
Dividend per sh₩
127.97
111.03
105.75
104.06
110.97
94.71
97.13
87.75
76.68
75.84
64.10
(7.33%)
(6.57%)
—
12.01
Div yield (avg)%
16.98
16.02
18.02
16.15
13.86
16.00
14.19
16.20
17.50
18.78
22.92
16.20
16.17
58
7.44
Payout ratio%
18.21
20.56
22.24
19.93
17.78
18.59
20.56
20.55
18.59
17.40
23.38
18.59
19.26
41
32.54
Shares (diluted)M
46.42
50.26
48.53
56.90
59.74
63.51
71.63
75.93
85.86
99.30
33.28
10.70%
9.63%
46
5.77
Buyback yield%
5.50
4.03
5.52
7.79
8.88
6.69
7.04
9.83
10.23
12.54
25.49
9.83
7.42
69
0.502
D/E ratiox
0.198
0.188
0.215
0.215
0.227
0.265
0.282
0.288
0.315
0.345
0.351
0.288
0.246
89
4.641
Enterprise value₩B
2.970
2.790
2.664
3.027
3.029
3.446
3.262
3.487
3.479
3.655
2.979
3.83%
2.13%
20
13.91
LT debt₩B
16.61
18.68
18.82
21.34
23.55
26.36
29.03
28.44
30.88
31.91
10.78
6.26%
7.55%
57
Revenue
₩13.78B
6.64%
1.00×
Cost of revenue
₩7.514B
6.74%
1.01×
Operating expenses
₩1.688B
6.50%
0.99×
Property and equipment
14.97%