22.65
Revenue₩B
25.17
27.37
29.58
31.51
33.51
36.23
39.78
42.57
45.75
50.62
25.23
8.60%
8.04%
88
9.33
Revenue growth%
21.39
21.66
18.95
17.29
19.93
18.39
19.92
18.19
19.44
17.42
25.29
18.39
19.20
32
15.03
Gross margin%
14.51
13.95
11.08
10.88
8.09
7.87
6.34
4.37
3.77
3.09
29.10
4.37
7.98
42
9.55
Operating margin%
25.92
24.96
26.67
23.95
21.06
18.31
20.60
23.25
25.72
28.53
8.20
23.25
24.45
75
5.67
Net margin%
9.67
11.92
10.75
8.88
6.51
4.24
4.63
6.36
4.33
6.66
10.12
4.63
6.59
85
12.74
P/E ratio (avg)x
42.33
49.12
57.08
59.93
65.55
62.85
64.57
63.16
68.25
73.82
35.96
64.57
63.01
49
27.92
EV/EBITx
26.73
30.02
33.62
32.61
36.20
41.75
48.99
46.92
46.10
51.02
16.46
46.92
38.97
42
24.63
FCF yield (avg)%
5.88
7.18
5.87
6.58
4.67
7.66
8.83
7.92
6.78
3.82
17.01
7.66
6.68
93
20.11
FCF margin%
31.05
30.55
28.94
26.86
26.76
25.29
22.70
20.23
21.16
21.02
16.35
21.16
26.02
24
1.325
FCF / Net incomex
1.901
2.093
2.397
2.444
2.590
2.807
3.216
3.364
3.829
3.883
1.659
3.364
2.698
88
4.18
ROIC%
8.79
6.64
5.90
8.71
6.46
5.78
4.05
6.69
3.89
6.58
25.62
5.78
6.52
74
12.49
Return on equity%
16.92
15.22
12.41
14.27
17.15
19.83
19.10
19.82
17.83
20.23
11.58
19.82
17.49
19
15.10
Return on assets%
15.95
15.63
17.09
19.60
16.74
16.25
17.38
17.73
20.22
19.70
11.53
17.73
17.24
61
200.92
EPS₩
523.86
461.55
485.20
522.78
556.84
493.60
435.03
472.65
435.13
389.85
224.97
(6.88%)
(2.94%)
—
26.34
EPS growth%
6.02
4.45
6.52
8.99
7.56
8.69
11.62
8.80
10.39
9.84
22.63
9.84
8.75
32
331.08
Bookvalue per sh₩
219.75
223.68
216.18
244.34
255.79
279.49
308.94
307.25
338.23
320.93
265.43
4.64%
4.92%
—
220.05
FCF per share₩
100.57
104.59
99.23
92.81
89.45
97.85
106.15
116.61
108.54
105.56
325.46
3.37%
0.22%
—
476.17
Dividend per sh₩
325.55
312.50
329.18
359.81
397.52
429.94
441.58
489.31
562.79
649.32
312.56
10.31%
8.39%
—
13.07
Div yield (avg)%
26.26
23.34
24.48
22.27
21.93
22.22
23.29
21.61
24.01
26.21
17.91
23.29
23.31
7
4.26
Payout ratio%
25.07
27.99
29.17
30.55
33.43
34.81
32.12
33.31
30.97
29.66
15.72
32.12
30.76
45
51.42
Shares (diluted)M
74.80
74.43
88.40
102.8
103.5
98.57
105.6
111.6
129.8
144.4
53.13
6.89%
8.59%
53
3.44
Buyback yield%
15.75
16.49
13.94
16.56
14.52
12.31
9.71
10.68
12.27
11.45
22.50
11.45
13.13
91
1.097
D/E ratiox
2.005
1.901
2.045
2.219
2.321
2.618
2.567
2.507
2.369
2.315
1.057
2.507
2.318
74
31.07
Enterprise value₩B
39.50
46.01
52.10
54.39
62.54
64.84
71.60
79.46
89.82
88.58
40.08
7.21%
9.48%
93
25.96
LT debt₩B
39.97
37.70
36.31
35.86
34.26
38.12
40.29
43.75
45.38
49.30
7.467
7.55%
2.45%
78
Revenue
₩50.62B
8.04%
1.00×
Cost of revenue
₩35.43B
8.04%
1.00×
Operating expenses
₩6.284B
7.98%
0.99×
Property and equipment
19.95%
Goodwill & intangibles
14.40%