62.47
Revenue₩B
51.68
54.86
56.61
59.19
61.69
64.78
68.93
70.30
74.73
77.30
65.45
4.62%
4.42%
42
19.76
Revenue growth%
10.93
13.01
12.82
14.44
14.66
13.71
15.39
14.98
16.10
13.57
29.99
14.98
14.07
12
13.68
Gross margin%
7.72
10.27
11.89
10.74
10.51
10.04
7.05
9.50
9.09
10.19
19.30
9.50
10.12
58
24.18
Operating margin%
0.40
1.14
0.66
2.53
4.85
2.24
1.76
1.54
4.39
3.93
10.83
2.24
2.00
83
19.61
Net margin%
18.23
19.99
17.12
16.68
16.59
18.67
20.69
18.12
19.06
20.67
14.13
19.06
18.45
92
31.02
P/E ratio (avg)x
23.96
24.34
27.57
29.64
33.78
33.26
33.25
32.47
34.98
41.28
28.88
33.26
32.86
67
35.62
EV/EBITx
12.19
11.84
10.12
9.840
10.26
10.07
10.85
11.48
10.50
9.849
22.12
10.50
10.38
49
8.18
FCF yield (avg)%
10.11
7.72
6.41
9.39
8.53
10.80
11.17
14.09
11.97
10.65
21.69
11.17
10.38
88
13.98
FCF margin%
25.94
23.91
21.56
21.66
19.28
19.09
19.62
21.85
23.43
24.36
23.85
21.85
21.75
51
1.043
FCF / Net incomex
1.091
1.182
1.349
1.327
1.486
1.433
1.492
1.452
1.383
1.361
0.569
1.433
1.372
18
27.51
ROIC%
7.64
7.55
8.60
6.19
4.11
1.28
0.40
0.40
1.63
3.31
9.79
1.28
3.71
62
5.01
Return on equity%
31.69
30.49
30.73
31.09
29.79
32.64
33.06
33.43
36.25
34.10
27.08
33.43
32.17
28
18.42
Return on assets%
22.23
19.68
19.22
19.68
17.29
17.88
20.42
20.46
17.68
14.86
27.04
17.88
19.45
11
115.34
EPS₩
769.59
790.52
836.38
798.31
787.87
898.73
882.64
895.30
1,016
1,185
123.94
8.51%
5.61%
—
20.15
EPS growth%
12.66
12.02
12.52
11.94
9.43
11.20
10.89
13.08
15.66
15.15
3.85
13.08
12.27
5
186.97
Bookvalue per sh₩
221.72
233.21
237.73
228.45
237.00
224.02
227.56
235.43
247.53
264.92
323.03
2.25%
1.02%
—
275.73
FCF per share₩
69.90
68.90
71.19
70.88
60.91
60.44
61.72
66.41
70.56
62.79
333.93
0.61%
(1.83%)
—
81.60
Dividend per sh₩
152.08
154.21
155.77
159.08
157.92
160.34
169.08
167.53
178.29
176.67
563.21
2.27%
1.04%
—
22.16
Div yield (avg)%
8.03
5.18
6.84
7.53
9.07
9.76
12.16
10.51
10.76
12.34
19.98
10.76
9.42
11
18.45
Payout ratio%
29.92
32.53
30.36
32.31
32.46
29.62
27.93
29.77
32.05
34.53
2.96
29.77
31.20
26
47.74
Shares (diluted)M
84.27
93.52
103.9
108.9
123.5
128.8
141.1
136.4
134.2
143.5
47.75
3.05%
6.75%
16
24.10
Buyback yield%
14.24
15.41
17.41
17.87
19.49
17.64
16.55
19.50
22.10
19.35
10.67
19.35
17.76
12
1.153
D/E ratiox
1.964
1.982
2.025
1.990
2.227
2.568
2.632
2.549
2.343
2.354
0.276
2.549
2.285
30
31.46
Enterprise value₩B
34.23
35.75
38.83
38.22
39.07
34.06
29.64
29.19
26.76
26.02
25.78
(7.81%)
(2.70%)
84
53.18
LT debt₩B
51.97
50.67
52.84
51.26
49.85
47.80
47.36
45.89
50.37
54.16
44.96
1.67%
1.01%
74
Revenue
₩77.30B
4.42%
1.00×
Cost of revenue
₩54.11B
4.42%
1.00×
Operating expenses
₩13.75B
4.71%
1.03×
Property and equipment
15.21%