6.384
Revenue₩B
6.379
6.412
6.558
6.608
6.608
6.686
6.647
6.774
6.845
6.799
6.833
0.57%
0.56%
7
2.03
Revenue growth%
12.88
11.41
11.30
12.60
13.82
14.59
13.24
16.09
17.25
15.65
6.53
15.65
13.53
55
28.06
Gross margin%
20.76
23.58
20.72
18.92
21.00
19.69
20.06
18.51
17.88
16.71
29.57
18.51
19.87
73
25.70
Operating margin%
7.38
7.31
9.21
11.77
13.27
14.32
15.29
18.12
16.54
19.23
27.85
16.54
13.79
61
28.59
Net margin%
18.71
18.19
19.74
18.38
19.67
19.69
20.87
18.82
15.90
13.33
22.97
18.82
18.77
62
32.79
P/E ratio (avg)x
16.56
15.26
16.73
18.61
16.54
18.07
16.32
17.98
19.63
20.58
9.115
18.07
17.36
59
31.68
EV/EBITx
4.728
4.393
4.535
4.440
4.804
5.140
4.638
5.037
4.851
4.880
24.88
4.880
4.766
35
27.57
FCF yield (avg)%
11.29
9.63
11.40
10.03
8.94
6.52
4.81
3.57
3.10
3.17
17.86
3.57
7.73
87
20.65
FCF margin%
14.86
13.43
10.99
13.45
15.80
15.89
18.70
19.05
21.30
20.44
9.39
19.05
15.85
43
0.153
FCF / Net incomex
0.762
0.766
0.806
0.855
0.928
0.834
0.781
0.751
0.677
0.632
0.553
0.751
0.774
42
28.76
ROIC%
1.56
2.10
0.40
0.40
2.08
3.16
4.73
6.70
6.95
5.16
27.39
5.16
2.63
25
10.75
Return on equity%
26.32
26.27
24.56
22.88
24.46
26.39
23.57
25.83
27.48
27.24
19.96
26.39
26.05
93
3.13
Return on assets%
3.84
1.92
0.89
0.43
0.40
0.40
1.47
0.40
0.40
0.40
11.98
0.40
0.41
24
33.15
EPS₩
148.84
161.22
172.15
160.92
154.83
156.53
165.10
174.73
194.16
186.85
34.38
3.83%
2.46%
—
7.69
EPS growth%
19.74
16.90
15.18
17.27
15.80
17.19
17.30
18.26
15.81
14.03
13.32
17.19
17.05
46
92.21
Bookvalue per sh₩
154.62
167.48
192.84
211.59
216.30
251.98
278.15
272.03
275.42
280.48
66.61
5.33%
6.53%
—
21.25
FCF per share₩
87.38
81.25
82.54
80.92
76.14
87.98
86.27
81.84
75.73
80.12
105.58
1.02%
(0.08%)
—
63.06
Dividend per sh₩
177.43
200.21
207.10
198.81
178.44
183.99
183.81
208.07
201.58
197.10
118.25
2.01%
1.17%
—
13.00
Div yield (avg)%
36.11
33.77
36.73
36.86
39.42
37.52
37.67
39.47
41.75
40.82
27.25
39.47
37.59
13
14.19
Payout ratio%
27.06
29.73
31.58
30.20
27.97
27.62
26.49
28.68
26.53
25.58
9.79
26.53
27.79
6
27.59
Shares (diluted)M
27.09
28.73
27.26
28.80
28.94
33.02
36.53
38.33
43.97
41.45
27.95
7.45%
3.90%
45
10.51
Buyback yield%
13.85
13.62
14.45
11.49
10.74
12.52
13.23
10.27
8.00
6.73
24.18
10.27
12.01
67
0.871
D/E ratiox
1.325
1.433
1.368
1.366
1.458
1.483
1.442
1.366
1.251
1.129
0.373
1.366
1.367
76
1.086
Enterprise value₩B
6.011
6.263
7.076
7.233
7.888
8.431
7.983
9.096
9.824
10.80
3.629
6.49%
7.52%
53
8.607
LT debt₩B
4.512
4.768
4.849
5.460
6.147
6.650
6.835
6.918
7.853
8.965
5.356
7.84%
6.89%
18
Revenue
₩6.799B
0.56%
1.00×
Cost of revenue
₩3.757B
0.58%
1.00×
Operating expenses
₩1.519B
0.71%
1.02×
Property and equipment
17.21%