89.51
Revenue₩B
79.00
83.41
86.93
93.02
100.3
103.7
109.9
115.0
121.9
129.9
94.20
5.31%
5.83%
28
12.73
Revenue growth%
10.70
10.53
8.86
8.33
8.46
8.04
8.34
6.76
4.10
6.14
22.60
6.76
8.33
32
2.52
Gross margin%
28.34
25.39
26.69
27.38
27.36
26.69
27.40
24.50
22.65
22.61
11.73
24.50
26.69
78
13.43
Operating margin%
24.17
25.94
26.55
28.84
29.17
27.89
30.39
27.78
26.85
24.45
6.97
27.78
27.31
49
6.98
Net margin%
26.48
26.37
27.03
29.28
27.79
26.94
24.01
26.56
27.12
27.57
23.25
26.94
26.98
33
37.38
P/E ratio (avg)x
46.52
50.87
60.54
68.00
74.52
72.82
81.13
82.10
82.00
91.35
34.64
82.00
73.67
32
28.09
EV/EBITx
21.40
23.99
24.34
26.13
28.65
29.69
33.60
35.89
33.79
31.10
20.31
33.60
29.17
36
27.40
FCF yield (avg)%
3.37
2.10
2.29
0.40
1.23
1.20
2.61
1.58
1.53
3.73
26.96
1.58
1.84
94
9.60
FCF margin%
9.15
8.91
10.28
9.22
11.00
12.98
10.52
8.47
10.91
10.05
10.80
10.52
10.17
54
1.239
FCF / Net incomex
1.209
1.175
1.125
1.040
1.025
1.099
1.248
1.400
1.579
1.744
1.206
1.400
1.192
54
10.05
ROIC%
29.55
27.59
26.65
27.58
27.01
26.59
29.39
29.35
26.97
25.49
18.94
26.97
27.29
41
24.38
Return on equity%
23.73
25.40
22.54
23.33
20.93
18.14
17.05
17.80
17.71
17.94
3.01
17.80
19.53
79
19.49
Return on assets%
7.56
7.45
8.06
7.49
4.55
4.05
5.12
5.19
6.02
4.88
6.74
5.12
5.60
58
152.19
EPS₩
258.16
233.21
199.50
178.01
161.34
162.36
147.71
147.89
135.60
125.86
166.82
(4.85%)
(6.79%)
—
7.72
EPS growth%
12.73
10.81
8.53
7.39
8.23
10.33
10.81
9.63
8.91
6.23
4.23
9.63
9.27
84
311.66
Bookvalue per sh₩
485.80
415.55
411.96
390.14
360.70
355.13
341.38
363.71
345.39
314.10
203.35
(2.73%)
(3.82%)
—
127.88
FCF per share₩
312.88
306.68
329.61
334.59
350.83
371.18
387.51
366.52
361.72
414.96
339.78
3.41%
2.35%
—
198.04
Dividend per sh₩
498.96
544.58
487.24
505.94
478.32
528.07
493.64
478.62
474.07
521.99
425.77
1.76%
0.79%
—
9.19
Div yield (avg)%
33.38
32.52
34.37
33.36
34.07
32.85
34.61
32.15
34.37
36.28
14.20
34.37
33.72
83
17.30
Payout ratio%
10.48
12.63
12.29
12.15
13.58
14.45
17.29
16.93
16.86
19.65
27.58
16.93
14.02
15
62.99
Shares (diluted)M
85.12
81.69
77.66
85.93
87.74
101.2
100.6
110.1
127.8
130.8
64.01
8.31%
5.45%
90
7.91
Buyback yield%
18.04
16.80
18.75
18.31
17.24
17.27
19.43
17.48
19.64
21.94
7.44
19.43
18.18
93
1.079
D/E ratiox
0.677
0.754
0.723
0.740
0.847
0.997
1.029
1.170
1.300
1.424
0.115
1.170
0.922
23
23.10
Enterprise value₩B
15.05
13.91
13.61
14.97
15.03
15.11
13.81
13.68
11.82
12.21
86.63
(4.07%)
(1.92%)
32
80.21
LT debt₩B
28.56
27.39
26.21
25.86
28.21
28.46
29.98
33.08
29.99
27.48
39.31
(0.52%)
0.24%
43
Revenue
₩129.9B
5.83%
1.00×
Cost of revenue
₩74.65B
5.67%
0.98×
Operating expenses
₩18.54B
6.47%
1.06×
Cash and investments
15.97%
Property and equipment
14.38%