15.04
Revenue₩B
63.26
65.40
65.77
66.64
67.41
69.57
72.63
74.88
77.02
80.12
16.30
3.52%
2.61%
41
2.95
Revenue growth%
21.51
21.73
20.65
21.72
18.78
16.88
14.54
13.17
15.46
15.98
21.13
15.46
17.83
34
12.30
Gross margin%
16.17
15.48
14.67
14.72
16.16
18.74
17.07
19.43
16.70
15.40
17.38
17.07
16.17
90
28.98
Operating margin%
12.58
10.16
9.19
7.73
5.87
6.73
6.78
5.54
3.31
1.74
9.26
5.54
6.76
17
12.14
Net margin%
19.49
18.94
17.17
18.65
20.18
21.14
20.71
18.72
18.18
17.83
6.53
18.72
18.83
43
33.91
P/E ratio (avg)x
23.61
23.06
23.29
24.63
25.15
26.08
27.74
31.53
35.74
34.10
37.06
31.53
25.62
45
23.14
EV/EBITx
23.30
27.43
28.16
33.50
39.00
42.99
48.21
57.16
60.38
69.06
35.89
57.16
41.00
45
4.68
FCF yield (avg)%
3.85
4.54
4.90
4.83
3.74
5.75
7.03
8.52
6.03
8.13
13.76
7.03
5.32
67
29.46
FCF margin%
22.93
21.82
20.53
23.01
22.42
22.68
25.19
23.44
23.95
22.52
11.16
23.44
22.80
70
0.955
FCF / Net incomex
0.783
0.882
0.877
0.816
0.886
0.951
0.852
0.824
0.865
0.931
0.951
0.865
0.871
47
26.60
ROIC%
26.54
25.61
25.76
23.98
23.81
23.58
21.91
21.64
22.00
20.21
12.66
21.91
23.69
82
20.94
Return on equity%
32.14
30.57
31.89
30.65
28.59
28.91
27.30
29.32
29.63
27.23
7.18
28.91
29.47
55
22.18
Return on assets%
4.75
3.05
5.37
7.10
8.29
7.91
9.50
7.56
7.32
9.06
25.31
7.91
7.44
42
150.04
EPS₩
753.79
813.71
880.33
866.65
863.08
930.65
966.36
1,066
965.69
974.41
163.97
2.46%
1.66%
—
10.93
EPS growth%
29.62
29.17
30.09
30.18
29.91
29.58
28.93
28.49
26.67
28.94
10.97
28.93
29.37
13
704.92
Bookvalue per sh₩
770.56
763.90
821.65
799.71
732.00
753.06
793.64
800.29
732.61
792.09
286.90
1.59%
(0.67%)
—
257.62
FCF per share₩
400.26
368.42
361.28
359.59
361.23
345.26
369.70
385.62
393.73
378.98
715.40
0.96%
(0.11%)
—
443.52
Dividend per sh₩
708.84
745.67
737.01
703.12
797.85
830.45
953.52
956.08
946.22
1,051
743.21
5.67%
3.86%
—
25.15
Div yield (avg)%
22.57
23.63
26.20
26.24
27.94
29.69
31.57
29.59
26.87
23.88
18.86
29.59
26.55
52
27.28
Payout ratio%
22.53
21.97
19.28
17.76
20.73
18.54
19.14
18.60
18.16
16.94
17.55
18.54
18.87
13
20.71
Shares (diluted)M
15.90
16.60
16.30
16.85
15.08
15.82
15.24
16.41
14.70
15.95
20.61
1.13%
0.27%
45
9.68
Buyback yield%
9.01
10.18
8.48
5.96
3.17
5.32
5.69
7.03
4.42
2.62
25.25
5.32
5.83
28
0.210
D/E ratiox
1.969
2.188
2.138
2.130
2.419
2.547
2.668
2.914
3.172
3.333
1.399
2.914
2.483
20
17.86
Enterprise value₩B
12.58
13.41
12.17
11.23
11.56
10.32
9.672
8.298
7.092
6.504
56.70
(10.86%)
(7.37%)
77
67.54
LT debt₩B
86.93
93.35
101.7
107.4
115.1
126.1
128.1
137.8
155.7
176.3
34.91
8.91%
7.82%
80
Revenue
₩80.12B
2.61%
1.00×
Cost of revenue
₩52.82B
2.32%
0.97×
Operating expenses
₩19.08B
2.98%
1.04×
Property and equipment
15.00%