20.66
Revenue₩B
26.18
27.32
28.83
30.19
32.16
33.25
35.24
36.49
39.03
41.83
21.67
5.40%
5.29%
79
29.60
Revenue growth%
15.75
17.26
15.26
14.85
15.23
13.69
14.90
15.81
15.43
15.58
25.80
15.43
15.35
38
5.48
Gross margin%
25.34
24.34
26.37
23.56
22.51
23.97
26.50
27.05
26.81
26.90
20.85
26.81
25.85
82
8.03
Operating margin%
10.82
12.81
14.89
12.22
11.51
11.04
11.82
13.36
10.82
12.13
26.94
11.82
11.97
59
27.18
Net margin%
4.29
4.22
2.51
0.58
0.46
0.40
1.24
0.40
0.40
0.40
18.65
0.40
0.52
94
22.28
P/E ratio (avg)x
14.05
15.43
14.19
14.39
13.52
13.88
14.30
13.25
14.92
16.34
37.13
14.30
14.25
25
31.37
EV/EBITx
21.35
21.22
20.39
20.26
21.19
23.47
26.36
29.94
32.15
36.89
13.21
29.94
22.41
43
4.42
FCF yield (avg)%
7.59
9.22
9.85
9.86
6.99
4.19
4.63
5.03
5.10
5.28
24.44
5.03
6.13
16
6.87
FCF margin%
14.24
12.78
14.02
11.25
9.08
8.46
5.58
7.62
10.45
11.56
18.66
8.46
10.85
43
1.019
FCF / Net incomex
1.310
1.104
0.997
1.049
1.066
1.078
1.042
0.881
0.773
0.777
0.725
0.881
1.046
61
11.84
ROIC%
4.20
6.13
6.23
5.89
7.66
10.43
13.34
11.68
10.59
12.32
13.52
11.68
9.05
41
15.75
Return on equity%
14.91
16.50
13.55
11.12
11.42
10.58
12.86
10.23
9.52
9.55
24.16
10.23
11.27
25
16.29
Return on assets%
13.84
11.23
10.57
11.95
11.23
13.90
13.88
15.89
14.30
16.19
17.48
14.30
13.86
80
175.32
EPS₩
320.46
320.20
342.86
354.98
401.14
380.69
409.62
380.08
365.90
407.80
196.22
0.33%
3.28%
—
29.39
EPS growth%
18.37
20.98
18.76
20.05
22.05
20.61
22.61
22.83
20.72
19.26
9.60
20.72
20.67
59
154.35
Bookvalue per sh₩
100.78
111.87
103.17
97.89
92.44
100.25
102.61
107.85
112.85
121.26
216.23
5.58%
2.55%
—
150.95
FCF per share₩
414.41
463.57
433.67
444.18
478.30
543.05
631.50
660.17
658.14
720.61
94.98
8.54%
7.39%
—
347.62
Dividend per sh₩
106.05
96.84
94.85
90.11
93.92
90.25
78.25
69.37
72.93
76.09
318.18
(4.13%)
(4.70%)
—
23.57
Div yield (avg)%
9.99
9.34
7.08
5.35
7.03
5.32
7.21
6.57
8.60
10.43
19.88
7.21
7.15
13
16.63
Payout ratio%
24.51
23.23
21.12
20.58
22.65
25.11
26.10
26.01
23.92
24.38
29.88
25.11
24.15
86
82.58
Shares (diluted)M
72.66
78.91
75.49
74.21
71.35
63.32
58.66
54.72
57.61
61.30
82.86
(2.99%)
(1.60%)
70
9.36
Buyback yield%
11.51
11.85
13.11
12.42
13.52
12.90
10.52
7.86
6.90
9.10
2.65
9.10
11.68
52
0.188
D/E ratiox
0.235
0.229
0.266
0.256
0.259
0.271
0.268
0.266
0.302
0.315
1.769
0.271
0.266
15
14.21
Enterprise value₩B
18.58
16.47
16.99
16.86
16.77
17.93
17.71
18.98
18.65
18.32
31.02
1.78%
0.65%
68
23.88
LT debt₩B
7.459
8.573
8.725
9.608
9.785
9.294
8.613
9.671
10.63
12.02
6.417
4.20%
5.73%
39
Revenue
₩41.83B
5.29%
1.00×
Cost of revenue
₩24.31B
5.55%
1.02×
Operating expenses
₩5.759B
5.10%
0.98×
Property and equipment
13.45%