12.38
Revenue₩B
16.29
16.78
17.12
16.93
16.71
17.10
17.28
17.47
17.55
17.96
12.81
1.45%
0.81%
57
15.76
Revenue growth%
21.03
22.03
24.94
25.44
26.31
23.58
24.85
27.44
26.74
26.18
9.00
26.18
25.19
8
14.86
Gross margin%
17.98
18.73
18.75
17.17
19.63
19.10
18.72
20.79
22.50
20.23
24.04
20.23
18.92
54
5.78
Operating margin%
19.17
21.94
24.32
26.52
25.02
24.01
22.00
23.19
20.46
19.42
17.10
22.00
22.60
36
10.62
Net margin%
36.01
38.14
35.79
34.00
35.45
32.52
30.09
28.26
25.74
25.42
20.17
28.26
33.26
75
27.35
P/E ratio (avg)x
9.372
9.021
10.21
9.915
11.11
13.05
15.25
15.93
18.41
21.66
19.02
15.93
12.08
57
13.85
EV/EBITx
36.50
39.16
44.58
41.83
48.58
49.37
47.13
44.70
52.22
57.22
27.99
49.37
45.91
32
28.41
FCF yield (avg)%
24.81
25.76
24.51
22.37
20.52
18.22
15.50
18.23
16.59
13.62
16.56
16.59
19.37
16
17.64
FCF margin%
18.46
20.46
19.80
19.93
16.99
18.68
20.66
18.93
18.31
18.64
15.33
18.68
18.81
16
0.494
FCF / Net incomex
0.473
0.455
0.426
0.453
0.405
0.435
0.434
0.387
0.380
0.386
1.796
0.387
0.430
12
24.20
ROIC%
10.66
9.33
10.53
9.12
7.73
6.17
6.70
5.36
5.06
7.31
8.79
6.17
7.52
63
17.90
Return on equity%
20.92
23.64
22.66
24.23
22.69
25.66
26.47
27.53
29.40
26.60
8.51
26.60
24.95
49
3.09
Return on assets%
22.12
20.87
22.71
25.39
26.62
27.50
25.70
24.88
27.48
26.93
4.52
26.93
25.55
26
924.44
EPS₩
912.20
897.73
888.03
893.78
810.15
732.84
788.00
780.63
800.15
788.14
972.18
(0.55%)
(1.78%)
—
25.50
EPS growth%
17.59
17.17
19.83
19.98
21.64
22.63
24.11
23.44
20.89
20.24
21.60
22.63
20.56
93
892.83
Bookvalue per sh₩
1,072
1,128
1,112
1,165
1,330
1,351
1,272
1,192
1,279
1,419
823.95
1.30%
3.47%
—
299.31
FCF per share₩
709.97
737.39
665.00
706.74
648.06
621.89
663.68
672.33
655.55
597.37
859.49
(1.62%)
(0.96%)
—
216.77
Dividend per sh₩
961.56
1,007
1,085
1,150
1,259
1,220
1,336
1,433
1,619
1,564
673.93
4.43%
6.72%
—
10.67
Div yield (avg)%
14.81
13.81
13.39
15.88
14.70
17.08
17.60
15.83
15.42
12.73
6.81
15.83
15.11
45
24.96
Payout ratio%
17.49
16.32
14.42
11.97
9.50
7.98
8.47
8.04
8.55
7.80
20.03
8.04
9.03
25
14.15
Shares (diluted)M
14.06
14.31
12.75
11.93
12.11
13.12
14.08
12.80
12.25
11.49
14.21
(1.04%)
(1.47%)
31
10.60
Buyback yield%
23.53
21.71
22.28
22.82
22.17
25.01
25.24
23.28
22.79
25.19
20.19
25.01
23.05
28
1.088
D/E ratiox
1.165
1.248
1.232
1.285
1.261
1.234
1.287
1.340
1.483
1.582
1.476
1.340
1.273
50
10.42
Enterprise value₩B
13.73
12.92
12.22
12.22
11.29
12.06
11.51
12.39
12.48
12.87
3.420
2.66%
(1.21%)
25
8.999
LT debt₩B
16.99
18.73
17.41
18.18
18.05
17.50
16.47
16.52
15.62
15.73
5.193
(2.72%)
0.65%
67
Revenue
₩17.96B
0.81%
1.00×
Cost of revenue
₩10.24B
0.97%
1.02×
Operating expenses
₩3.145B
0.81%
1.00×
Goodwill & intangibles
18.99%
Property and equipment
17.77%