7.334
Revenue₩B
16.87
17.28
17.21
17.47
17.56
18.13
18.32
18.67
18.94
19.16
8.090
1.76%
1.44%
50
13.04
Revenue growth%
16.54
17.03
19.64
19.34
17.72
15.81
17.60
15.00
17.37
17.70
3.07
17.37
17.49
13
8.44
Gross margin%
5.97
5.54
3.50
6.23
8.07
8.01
9.10
11.72
14.47
12.55
10.67
11.72
8.04
75
24.53
Operating margin%
25.07
22.70
20.09
21.69
21.64
24.56
26.33
26.18
29.03
29.29
26.82
26.33
24.81
6
28.67
Net margin%
27.26
28.56
26.51
25.63
27.27
28.34
28.24
30.45
30.54
28.11
20.23
28.34
28.17
48
13.26
P/E ratio (avg)x
38.79
42.33
44.19
40.67
36.40
37.91
39.70
37.27
39.68
44.76
17.47
39.68
39.69
85
35.17
EV/EBITx
30.96
35.11
33.38
31.81
32.32
34.49
35.74
37.29
41.87
41.53
35.79
37.29
34.80
8
5.61
FCF yield (avg)%
15.37
16.45
14.61
13.15
15.60
15.47
13.98
11.74
9.24
9.21
4.24
11.74
14.30
51
13.58
FCF margin%
19.51
17.68
19.01
18.07
16.02
17.51
18.64
20.21
22.62
25.53
15.45
20.21
18.82
68
1.220
FCF / Net incomex
0.921
0.866
0.811
0.763
0.690
0.627
0.622
0.590
0.559
0.520
0.932
0.590
0.658
88
28.84
ROIC%
4.97
6.51
4.45
3.21
5.27
5.06
4.13
1.64
0.87
0.40
4.24
1.64
4.29
14
28.00
Return on equity%
2.41
3.91
2.91
0.40
1.34
2.66
3.97
5.89
6.07
3.28
17.88
3.97
3.10
41
23.27
Return on assets%
10.43
10.47
8.67
8.28
5.46
7.82
7.13
10.03
11.84
9.44
18.61
9.44
9.06
27
176.67
EPS₩
62.43
60.90
57.17
48.98
51.25
45.06
46.62
47.48
41.98
36.09
181.77
(6.78%)
(6.70%)
—
16.94
EPS growth%
17.64
19.96
18.05
16.48
14.05
15.10
17.54
19.43
18.84
19.37
27.25
18.84
17.85
15
266.33
Bookvalue per sh₩
151.11
166.10
180.67
170.73
171.33
188.23
211.88
232.75
265.04
288.97
47.66
11.02%
7.64%
—
229.67
FCF per share₩
92.29
85.12
80.25
79.09
85.22
79.26
77.71
84.83
81.13
90.00
248.71
1.10%
(0.61%)
—
241.20
Dividend per sh₩
310.56
302.47
320.95
312.07
320.80
362.75
370.62
398.52
406.35
432.33
272.27
6.15%
4.69%
—
15.70
Div yield (avg)%
31.04
30.08
32.59
32.40
31.40
33.92
33.20
32.30
30.96
29.23
2.23
32.30
31.85
38
6.57
Payout ratio%
1.61
0.40
0.40
0.40
2.58
3.10
2.34
1.85
0.40
1.54
27.50
1.85
1.57
88
41.23
Shares (diluted)M
42.85
46.86
49.67
50.01
53.08
56.09
53.44
58.78
62.29
61.55
39.29
3.01%
3.07%
85
3.04
Buyback yield%
31.40
29.16
28.54
28.73
26.85
25.34
24.13
27.10
29.12
28.97
27.42
27.10
28.64
60
0.341
D/E ratiox
1.196
1.261
1.361
1.578
1.756
1.962
2.220
2.244
2.067
2.251
1.701
2.220
1.859
50
6.073
Enterprise value₩B
12.24
14.37
16.51
18.07
19.70
19.51
22.12
25.09
26.87
29.06
7.339
8.08%
10.17%
77
11.56
LT debt₩B
13.05
12.61
13.45
15.58
15.19
18.01
21.43
20.97
20.26
22.07
10.53
7.76%
6.54%
84
Revenue
₩19.16B
1.44%
1.00×
Cost of revenue
₩10.80B
1.27%
0.98×
Operating expenses
₩4.317B
2.11%
1.07×
Property and equipment
20.60%