30.19
Revenue₩B
47.18
50.59
54.01
58.16
60.60
64.24
66.59
70.42
76.13
79.16
32.09
5.49%
6.09%
19
9.29
Revenue growth%
12.38
13.47
13.91
16.48
14.99
17.32
14.33
16.50
18.70
16.70
16.08
16.70
15.74
70
7.11
Gross margin%
18.90
21.15
20.59
19.36
19.32
21.58
19.17
21.10
19.40
19.70
18.35
19.70
19.55
74
5.10
Operating margin%
24.14
23.47
25.65
25.02
26.52
26.23
26.48
27.78
28.15
31.04
29.48
27.78
26.36
40
2.74
Net margin%
20.24
20.78
23.08
21.10
19.83
17.85
20.66
19.85
20.03
23.00
16.92
20.03
20.45
70
22.16
P/E ratio (avg)x
48.24
47.33
50.18
48.60
56.49
62.64
60.81
65.15
72.87
79.72
29.18
65.15
58.65
15
22.74
EV/EBITx
26.48
26.03
25.94
28.73
26.20
25.07
25.25
25.92
24.74
25.86
14.79
25.25
25.93
24
14.60
FCF yield (avg)%
6.72
7.24
5.52
6.13
7.97
5.56
3.53
4.21
5.27
4.88
6.30
4.88
5.54
89
20.37
FCF margin%
6.28
4.43
3.65
1.69
4.35
1.56
1.96
1.86
3.95
2.35
8.83
1.96
3.00
20
0.251
FCF / Net incomex
2.182
2.340
2.810
2.963
2.907
3.166
3.793
4.573
5.156
6.046
1.396
4.573
3.065
16
18.39
ROIC%
9.17
11.95
14.67
14.57
16.27
17.27
16.97
19.46
18.44
16.10
19.07
17.27
16.19
85
20.95
Return on equity%
20.06
20.93
23.15
20.51
23.12
24.05
25.02
23.48
25.62
24.50
17.50
24.50
23.31
53
25.48
Return on assets%
9.64
10.20
12.76
10.03
8.73
11.53
12.36
12.05
10.56
13.49
12.53
12.05
11.05
55
505.15
EPS₩
531.25
473.07
474.66
483.95
446.85
381.93
366.38
373.24
383.60
403.44
528.46
(2.02%)
(2.28%)
—
19.08
EPS growth%
30.80
30.89
29.71
30.06
27.62
26.88
26.19
25.93
26.86
29.41
21.17
26.86
28.51
80
611.78
Bookvalue per sh₩
421.89
457.85
490.58
459.48
489.72
514.56
469.08
501.45
452.02
480.15
561.97
(0.39%)
2.18%
—
296.57
FCF per share₩
143.29
147.52
158.63
157.85
153.05
148.86
139.31
131.52
139.90
137.19
109.86
(2.16%)
(1.14%)
—
543.10
Dividend per sh₩
265.77
279.88
279.78
269.49
239.19
245.55
224.06
235.40
260.54
231.86
92.21
(0.62%)
(2.52%)
—
21.23
Div yield (avg)%
10.89
13.83
12.52
13.22
11.50
8.78
7.36
8.66
10.83
7.98
29.34
8.66
10.86
67
26.47
Payout ratio%
14.17
12.86
13.30
10.86
10.30
9.11
7.94
9.19
7.32
9.42
22.17
9.11
9.86
56
24.93
Shares (diluted)M
37.30
39.10
42.97
47.40
42.47
39.75
40.76
38.04
36.88
34.79
25.09
(3.91%)
0.43%
24
3.06
Buyback yield%
20.80
20.17
18.83
15.83
14.29
16.73
16.20
18.66
16.89
18.95
24.95
16.89
17.78
71
1.320
D/E ratiox
0.825
0.838
0.821
0.842
0.843
0.893
0.829
0.836
0.852
0.896
1.683
0.852
0.840
41
31.94
Enterprise value₩B
65.99
75.94
74.52
78.01
88.42
94.21
107.4
122.5
130.3
138.5
24.27
9.39%
8.30%
89
62.10
LT debt₩B
60.99
61.62
65.52
66.02
69.16
65.16
64.08
63.43
68.36
71.63
21.52
0.70%
2.55%
58
Revenue
₩79.16B
6.09%
1.00×
Cost of revenue
₩39.08B
5.97%
0.99×
Operating expenses
₩16.52B
6.24%
1.01×
Goodwill & intangibles
20.61%
Property and equipment
15.90%