6.930
Revenue₩B
24.29
25.19
25.09
26.10
26.66
27.36
28.52
28.68
28.95
29.48
7.167
2.03%
2.23%
91
14.11
Revenue growth%
27.59
24.69
23.72
20.82
20.10
22.71
25.42
26.16
24.41
26.20
25.66
25.42
24.55
31
18.22
Gross margin%
14.31
11.36
12.15
14.42
12.22
12.46
13.01
11.71
12.23
10.97
10.34
12.23
12.22
31
3.65
Operating margin%
10.24
10.10
11.96
13.81
12.74
15.71
16.07
17.22
17.81
17.64
9.68
17.22
14.76
92
12.54
Net margin%
6.77
8.62
8.58
6.87
5.62
5.60
5.15
4.70
4.29
2.02
12.35
4.70
5.61
94
23.19
P/E ratio (avg)x
63.93
65.45
71.12
83.26
91.71
100.4
96.92
98.77
106.5
124.5
16.47
100.4
94.32
79
10.31
EV/EBITx
14.36
14.18
12.95
11.53
12.40
13.94
15.57
16.39
17.52
19.29
27.13
16.39
14.27
83
20.53
FCF yield (avg)%
16.94
18.83
17.06
17.98
16.99
15.14
15.46
17.32
16.71
18.74
10.29
16.71
17.02
22
21.54
FCF margin%
26.52
25.00
23.00
22.78
22.81
24.73
26.19
26.50
24.13
25.69
19.15
25.69
24.86
76
0.605
FCF / Net incomex
0.965
0.952
0.991
1.031
1.005
1.072
1.107
0.968
0.836
0.798
0.637
0.968
0.979
51
25.63
ROIC%
18.59
18.92
19.72
22.56
23.38
22.03
23.13
23.52
23.96
24.12
25.48
23.52
22.85
76
16.04
Return on equity%
11.95
10.40
13.01
13.42
12.68
13.91
15.05
14.42
16.12
15.03
24.80
15.03
13.66
16
2.64
Return on assets%
3.39
6.34
3.85
4.81
3.47
4.69
2.35
5.15
5.89
4.33
5.15
4.69
4.51
69
105.65
EPS₩
112.65
99.38
97.41
93.86
96.05
93.05
81.96
72.35
64.16
66.51
114.18
(7.09%)
(5.04%)
—
24.63
EPS growth%
23.11
24.28
24.40
25.95
27.62
25.22
23.15
20.90
18.61
16.47
21.06
20.90
23.71
7
85.53
Bookvalue per sh₩
53.60
48.73
45.60
48.71
42.89
47.03
46.47
44.68
43.95
47.57
156.15
2.09%
(1.87%)
—
165.36
FCF per share₩
106.19
99.41
105.26
98.76
99.32
103.94
116.15
106.26
99.88
92.72
119.03
(1.37%)
(0.43%)
—
137.19
Dividend per sh₩
218.39
242.52
236.38
261.61
255.47
248.23
265.44
306.05
295.84
301.07
152.07
3.34%
4.06%
—
15.89
Div yield (avg)%
8.01
5.74
5.33
6.18
5.95
8.77
7.29
6.01
4.20
4.32
16.46
6.01
5.98
64
27.38
Payout ratio%
29.87
28.94
31.75
34.65
35.73
36.99
38.92
35.95
38.40
37.54
5.24
37.54
35.84
72
157.5
Shares (diluted)M
214.0
256.1
289.4
347.8
337.6
393.4
445.2
519.3
517.8
507.0
154.5
8.47%
9.64%
74
6.44
Buyback yield%
32.48
34.99
32.73
31.67
34.67
34.33
32.13
33.40
34.18
36.73
12.17
34.18
33.79
8
0.538
D/E ratiox
2.353
2.673
3.005
3.050
3.002
3.098
3.133
3.079
2.948
3.196
0.182
3.098
3.028
37
32.01
Enterprise value₩B
15.68
15.94
16.46
15.15
14.86
15.79
15.10
16.42
17.73
19.12
9.331
5.17%
1.54%
60
27.76
LT debt₩B
27.26
26.56
26.23
28.09
26.76
25.65
27.10
29.49
33.59
33.93
35.68
4.86%
2.00%
24
Revenue
₩29.48B
2.23%
1.00×
Cost of revenue
₩20.64B
2.23%
1.00×
Operating expenses
₩5.346B
2.49%
1.03×
Goodwill & intangibles
20.46%
Property and equipment
17.27%
Cash and investments
17.11%
Spread over hurdle
(0.97%)