17.71
Revenue₩B
13.83
14.12
14.86
15.49
15.83
16.11
16.78
17.00
17.38
18.10
18.16
2.71%
2.97%
6
12.39
Revenue growth%
21.08
19.27
18.02
16.52
15.36
14.19
16.59
16.47
16.87
15.38
15.88
16.47
16.55
51
22.28
Gross margin%
8.78
8.09
6.09
5.02
3.29
4.09
2.71
4.99
5.68
3.38
2.20
4.09
5.01
83
7.69
Operating margin%
11.87
12.83
15.73
13.42
16.32
13.78
16.25
17.29
14.97
17.77
23.53
16.25
15.35
20
25.93
Net margin%
17.59
17.68
18.00
16.80
14.59
15.26
15.74
17.49
17.80
17.43
9.60
17.43
17.46
33
12.55
P/E ratio (avg)x
19.83
20.98
22.24
22.29
25.57
27.35
32.34
36.71
37.10
42.78
12.00
36.71
26.46
19
17.85
EV/EBITx
18.22
16.77
16.20
16.79
14.45
13.71
13.22
13.17
13.04
12.17
33.69
13.17
14.08
14
11.21
FCF yield (avg)%
13.30
11.24
12.27
15.08
12.65
14.61
11.87
10.97
9.85
11.05
9.53
11.05
12.07
11
6.46
FCF margin%
22.25
24.72
22.11
23.90
23.59
20.85
22.37
22.54
24.65
24.67
8.60
22.54
23.06
85
0.336
FCF / Net incomex
0.993
0.981
1.122
1.112
1.100
1.219
1.217
1.224
1.203
1.374
1.544
1.219
1.163
91
27.30
ROIC%
12.81
10.84
10.81
12.60
11.04
13.22
12.50
14.28
11.80
14.09
18.81
13.22
12.55
51
15.11
Return on equity%
28.88
31.70
33.89
33.71
30.80
31.13
33.74
34.79
34.74
37.21
11.67
34.74
33.73
79
7.73
Return on assets%
9.60
8.37
11.01
11.85
11.59
11.15
8.91
6.95
8.70
9.58
9.52
8.91
9.59
19
455.87
EPS₩
486.81
557.86
630.70
694.79
683.51
690.89
782.25
775.38
758.68
869.80
503.06
4.94%
6.05%
—
13.94
EPS growth%
19.67
21.52
21.37
24.13
25.13
22.55
24.41
22.85
22.48
25.03
17.89
22.85
22.70
74
768.26
Bookvalue per sh₩
909.97
1,028
1,069
1,192
1,214
1,382
1,546
1,644
1,705
1,716
413.70
7.18%
7.78%
—
354.30
FCF per share₩
1,295
1,230
1,206
1,065
1,145
1,090
974.40
1,079
982.52
911.01
621.97
(4.46%)
(2.72%)
—
1,093
Dividend per sh₩
963.04
991.39
1,185
1,200
1,341
1,383
1,584
1,528
1,491
1,698
278.22
4.84%
7.42%
—
29.86
Div yield (avg)%
16.66
18.77
19.01
21.99
24.85
22.42
22.10
20.09
20.82
21.90
16.49
21.90
21.36
40
14.91
Payout ratio%
18.03
15.23
13.18
16.06
18.35
20.73
22.92
23.63
23.66
20.87
10.94
22.92
19.54
36
27.86
Shares (diluted)M
18.66
19.37
19.13
19.71
18.95
18.25
17.66
16.15
16.28
13.94
26.43
(5.96%)
(3.46%)
35
15.33
Buyback yield%
18.69
19.45
17.29
16.43
14.92
17.77
19.13
16.90
15.89
13.56
17.54
16.90
17.10
9
0.979
D/E ratiox
0.805
0.862
0.909
0.956
1.085
1.314
1.497
1.467
1.763
1.931
1.497
1.497
1.200
36
23.09
Enterprise value₩B
20.39
22.32
22.74
19.71
17.87
16.53
16.87
17.91
19.41
20.48
2.669
2.76%
0.54%
25
20.79
LT debt₩B
42.36
41.29
48.62
49.25
48.43
50.76
55.56
59.66
63.82
72.22
24.97
8.32%
6.44%
31
Revenue
₩18.10B
2.97%
1.00×
Cost of revenue
₩12.67B
2.97%
1.00×
Operating expenses
₩3.710B
3.65%
1.07×
Property and equipment
15.90%