9.523
Revenue₩B
20.96
21.55
22.14
22.26
22.76
22.84
23.25
23.38
24.55
24.84
10.43
1.76%
2.10%
11
8.69
Revenue growth%
9.82
11.14
10.56
10.60
9.87
7.40
4.61
2.07
3.14
4.39
14.14
4.39
8.61
87
18.08
Gross margin%
24.14
23.86
24.49
23.96
22.97
23.89
25.99
28.49
28.56
30.59
6.38
28.49
24.31
25
26.79
Operating margin%
4.64
5.25
4.62
4.53
3.17
5.35
7.17
9.01
9.86
11.32
12.06
9.01
5.30
42
27.06
Net margin%
26.55
24.62
23.04
25.43
27.52
28.23
29.85
28.33
29.05
30.11
26.80
29.05
27.87
91
30.95
P/E ratio (avg)x
19.97
20.81
20.76
20.94
19.28
18.22
19.56
17.46
18.65
20.02
33.78
18.65
19.76
46
12.12
EV/EBITx
26.28
29.80
29.61
31.31
30.94
32.53
38.91
38.30
38.98
44.67
36.14
38.91
31.92
59
18.27
FCF yield (avg)%
6.38
8.16
10.09
7.98
8.86
9.77
7.91
9.83
8.54
10.56
9.26
9.77
8.70
9
13.91
FCF margin%
9.81
7.19
4.76
1.80
2.40
3.37
4.29
4.74
6.94
7.38
13.60
4.74
4.75
42
0.338
FCF / Net incomex
0.571
0.534
0.558
0.567
0.607
0.643
0.682
0.742
0.698
0.738
1.329
0.698
0.625
78
19.37
ROIC%
18.74
20.09
21.70
23.27
24.11
23.67
22.40
19.43
21.70
23.94
25.81
22.40
22.05
81
21.90
Return on equity%
0.40
1.95
3.31
4.98
2.47
0.40
0.40
0.40
0.40
1.06
30.00
0.40
0.73
35
29.26
Return on assets%
1.18
4.05
6.17
4.12
2.54
0.40
0.40
0.40
0.89
0.40
28.99
0.40
1.04
72
73.13
EPS₩
162.88
191.19
218.52
236.30
259.01
285.11
297.39
333.54
357.48
407.52
79.15
9.49%
10.59%
—
14.46
EPS growth%
12.87
11.54
10.50
10.74
11.26
12.08
9.84
10.34
12.12
15.03
5.12
12.08
11.40
44
266.82
Bookvalue per sh₩
404.94
453.47
450.94
536.62
526.57
635.99
657.97
685.90
810.33
955.61
198.68
12.66%
10.26%
—
186.61
FCF per share₩
167.24
173.70
165.30
157.69
178.74
166.07
189.93
212.57
203.09
205.42
97.38
2.82%
3.01%
—
82.89
Dividend per sh₩
100.55
109.91
110.94
123.28
145.44
139.71
146.53
166.65
175.21
181.89
273.02
4.57%
7.41%
—
2.99
Div yield (avg)%
20.80
22.77
22.64
25.14
25.33
23.32
25.83
24.40
26.85
24.84
18.02
24.84
24.62
37
28.30
Payout ratio%
3.66
1.79
3.97
5.14
5.07
3.78
1.67
1.00
2.97
5.08
15.71
2.97
3.72
66
31.07
Shares (diluted)M
28.85
28.24
31.46
31.03
30.19
32.76
34.21
36.36
36.04
41.45
30.89
6.55%
3.88%
46
13.46
Buyback yield%
12.36
14.52
15.45
14.70
12.97
14.82
12.60
11.49
9.07
7.01
24.62
11.49
12.78
82
1.602
D/E ratiox
1.020
1.058
1.199
1.343
1.584
1.576
1.825
1.979
1.991
2.116
0.944
1.979
1.580
12
14.06
Enterprise value₩B
24.15
21.93
21.17
18.21
17.00
16.84
16.70
14.56
12.55
10.75
4.185
(8.76%)
(7.68%)
27
27.51
LT debt₩B
13.44
14.90
15.61
15.91
15.84
17.36
20.21
24.36
26.35
26.65
28.03
10.96%
8.74%
40
Revenue
₩24.84B
2.10%
1.00×
Cost of revenue
₩12.38B
1.84%
0.98×
Operating expenses
₩5.185B
2.39%
1.03×
Property and equipment
17.28%