6.688
Revenue₩B
7.215
7.716
8.372
9.165
10.03
10.88
11.77
12.68
13.79
15.02
7.461
8.42%
8.35%
34
26.55
Revenue growth%
17.32
14.94
15.52
14.50
11.70
13.10
12.54
13.03
11.44
12.15
24.94
12.54
13.07
90
13.92
Gross margin%
20.18
22.09
20.88
21.22
21.13
24.01
22.93
21.76
20.20
21.41
8.40
21.76
21.32
79
19.47
Operating margin%
22.69
21.51
22.10
22.54
23.54
26.39
28.97
27.95
26.08
26.08
10.68
26.39
24.81
73
28.05
Net margin%
20.57
21.96
23.22
21.76
20.72
23.35
24.87
26.37
27.42
29.81
13.56
26.37
23.28
86
20.19
P/E ratio (avg)x
19.54
20.78
21.57
21.03
24.04
22.88
21.70
20.71
20.67
23.81
15.26
21.70
21.30
33
32.47
EV/EBITx
17.96
17.80
20.70
21.92
25.29
28.86
28.61
30.44
29.43
30.15
26.30
29.43
26.95
92
7.12
FCF yield (avg)%
9.95
11.04
12.98
13.54
15.18
13.51
15.74
15.83
17.69
19.45
16.02
15.83
14.36
73
5.43
FCF margin%
14.21
15.32
15.01
15.58
17.90
17.33
19.13
18.79
16.58
13.70
21.01
17.33
16.08
94
0.993
FCF / Net incomex
0.965
0.932
0.914
1.058
1.024
1.052
1.069
1.036
0.994
1.105
0.616
1.052
1.030
55
23.54
ROIC%
16.65
14.60
17.09
15.64
12.65
13.20
14.65
16.09
13.41
14.72
13.67
14.65
14.69
14
3.09
Return on equity%
11.89
10.58
9.42
8.85
11.69
12.49
14.87
14.09
16.09
17.91
15.43
14.87
12.19
44
9.13
Return on assets%
21.87
19.06
21.19
19.56
19.78
20.00
18.20
17.34
16.35
15.78
28.55
17.34
19.31
32
898.99
EPS₩
646.23
611.58
605.68
648.75
588.81
558.08
542.06
593.38
628.73
558.58
939.11
(1.05%)
(0.88%)
—
7.24
EPS growth%
13.99
12.62
12.21
10.89
11.66
12.03
10.99
8.48
9.43
8.19
29.62
9.43
11.32
40
260.14
Bookvalue per sh₩
831.71
936.47
911.71
830.85
785.54
845.74
818.00
856.53
936.20
948.89
155.57
3.85%
2.31%
—
363.76
FCF per share₩
745.70
671.95
621.74
681.55
729.56
678.29
637.55
668.01
632.32
583.74
842.67
(4.36%)
(1.62%)
—
673.33
Dividend per sh₩
220.27
195.58
194.52
190.53
203.61
212.59
182.52
175.15
151.96
137.97
429.38
(7.49%)
(3.88%)
—
17.43
Div yield (avg)%
33.04
30.44
28.15
27.46
25.86
26.69
24.00
23.70
26.43
23.51
3.54
24.00
26.56
29
17.49
Payout ratio%
15.60
15.63
13.91
16.75
19.61
18.40
19.44
21.01
22.05
20.21
9.30
20.21
18.92
29
19.64
Shares (diluted)M
19.27
18.70
19.06
19.29
21.26
23.15
24.72
23.97
22.02
25.05
19.73
3.34%
2.19%
43
23.62
Buyback yield%
1.78
0.97
3.54
3.16
4.08
2.05
0.40
2.41
1.45
0.40
24.21
1.45
1.91
47
1.070
D/E ratiox
1.417
1.576
1.439
1.591
1.655
1.856
1.905
2.098
2.329
2.595
1.197
2.098
1.755
94
15.70
Enterprise value₩B
1.473
1.515
1.518
1.648
1.661
1.592
1.523
1.627
1.457
1.423
3.813
(3.04%)
(1.02%)
77
5.443
LT debt₩B
6.665
7.016
7.153
6.617
6.872
6.856
6.436
6.701
6.139
5.396
12.36
(4.72%)
(3.32%)
14
Revenue
₩15.02B
8.35%
1.00×
Cost of revenue
₩9.018B
8.24%
0.99×
Operating expenses
₩3.035B
8.28%
0.99×
Property and equipment
17.35%
Goodwill & intangibles
15.52%