11.83
Revenue₩B
18.09
18.02
18.38
18.50
19.07
19.49
19.35
19.44
19.14
19.53
12.08
0.48%
0.73%
22
26.22
Revenue growth%
25.55
28.35
29.10
31.35
29.24
28.04
28.64
29.60
31.88
29.54
4.88
29.54
29.17
53
5.17
Gross margin%
23.35
21.20
21.47
18.52
20.47
22.62
22.01
19.87
22.07
24.51
15.07
22.07
21.74
57
4.79
Operating margin%
2.04
3.73
6.07
5.79
3.42
6.20
8.96
11.13
13.27
11.04
7.54
11.04
6.14
28
6.25
Net margin%
12.43
11.95
11.43
14.42
16.46
18.39
15.50
13.18
12.87
11.38
14.48
13.18
13.03
55
28.91
P/E ratio (avg)x
36.79
34.71
35.37
34.63
34.68
36.13
38.44
42.94
46.46
48.09
13.47
42.94
36.46
59
30.84
EV/EBITx
22.70
24.37
26.83
26.60
27.91
28.61
26.43
29.22
33.33
38.46
8.933
29.22
27.37
37
8.46
FCF yield (avg)%
20.39
20.64
23.20
25.22
22.90
22.20
24.19
23.75
24.38
25.46
15.38
24.19
23.48
46
18.68
FCF margin%
27.06
28.55
26.17
24.94
27.56
28.18
27.77
29.57
26.64
25.62
16.02
27.77
27.31
46
1.668
FCF / Net incomex
0.758
0.766
0.832
0.726
0.702
0.659
0.711
0.756
0.821
0.857
0.304
0.756
0.757
30
5.77
ROIC%
15.20
13.93
11.16
9.76
7.14
5.73
6.47
4.26
6.74
8.69
15.47
6.47
7.92
77
4.10
Return on equity%
18.95
20.00
19.85
22.22
21.90
24.43
22.12
23.32
23.55
24.60
14.45
23.55
22.17
93
25.56
Return on assets%
29.08
26.98
25.24
22.47
24.96
22.58
24.09
23.71
25.77
27.09
13.75
24.09
25.10
25
421.98
EPS₩
266.26
289.36
283.48
277.84
306.64
321.71
336.39
334.94
313.11
339.85
447.88
2.08%
2.21%
—
19.10
EPS growth%
4.59
6.73
5.46
8.05
8.52
5.94
7.98
7.58
10.29
12.15
20.89
7.98
7.78
7
349.13
Bookvalue per sh₩
638.93
583.80
618.78
547.12
576.77
537.52
543.83
581.30
610.32
586.47
130.90
0.33%
(0.88%)
—
513.25
FCF per share₩
377.00
389.01
381.36
354.06
359.16
345.47
361.81
344.54
321.38
318.98
709.07
(2.34%)
(2.44%)
—
726.93
Dividend per sh₩
153.07
162.04
156.34
154.33
172.15
161.45
152.97
156.90
173.26
197.36
800.17
2.77%
2.90%
—
3.12
Div yield (avg)%
19.21
17.50
18.78
19.74
18.39
15.97
17.15
14.95
15.43
14.78
23.94
15.43
17.32
50
28.49
Payout ratio%
19.58
20.03
22.31
25.07
27.71
29.30
27.21
26.35
23.94
23.39
19.95
26.35
24.50
79
10.54
Shares (diluted)M
12.35
14.17
14.16
15.03
15.17
17.25
19.89
21.37
24.60
26.21
10.54
11.56%
7.66%
32
17.96
Buyback yield%
29.53
31.48
34.48
33.74
30.90
32.55
33.17
32.94
31.14
32.24
15.83
32.55
32.39
31
0.762
D/E ratiox
1.371
1.518
1.622
1.602
1.644
1.564
1.539
1.680
1.846
2.008
1.599
1.680
1.612
49
11.83
Enterprise value₩B
10.89
11.50
10.59
11.62
11.48
12.67
11.63
11.82
11.13
10.37
1.010
(2.00%)
(0.07%)
39
10.99
LT debt₩B
12.20
11.79
14.05
15.79
17.36
20.06
23.56
26.62
29.58
34.32
14.88
14.60%
12.60%
10
Revenue
₩19.53B
0.73%
1.00×
Cost of revenue
₩11.55B
0.79%
1.01×
Operating expenses
₩4.115B
0.83%
1.01×
Goodwill & intangibles
18.28%
Property and equipment
15.80%