4.853
Revenue₩B
5.269
5.828
6.256
6.873
7.485
8.175
8.790
9.642
10.36
11.50
5.278
8.97%
9.23%
77
19.95
Revenue growth%
6.75
5.33
5.62
3.34
5.31
5.83
4.83
3.85
1.84
4.05
8.04
4.05
5.07
50
5.06
Gross margin%
19.10
21.72
23.80
21.01
22.35
23.57
22.52
19.61
22.48
23.39
4.12
22.52
22.42
51
27.14
Operating margin%
19.22
16.85
16.39
14.04
11.46
10.11
7.80
7.08
7.33
4.66
20.65
7.33
10.79
25
22.12
Net margin%
10.92
11.22
13.09
13.65
16.61
18.24
20.36
18.30
15.60
14.97
6.90
18.24
15.29
30
17.68
P/E ratio (avg)x
35.50
40.12
44.26
49.83
55.10
59.25
56.73
56.46
58.72
61.25
8.447
58.72
55.78
32
32.67
EV/EBITx
19.86
23.04
24.03
27.86
31.97
36.06
36.07
37.72
39.51
44.82
24.83
37.72
34.02
55
4.76
FCF yield (avg)%
14.83
16.23
14.89
13.31
13.35
12.51
10.98
11.62
8.85
7.61
3.38
10.98
12.91
88
15.42
FCF margin%
21.57
21.51
23.67
21.72
24.50
26.18
27.65
24.91
22.82
22.50
3.28
24.91
23.25
26
0.287
FCF / Net incomex
1.242
1.420
1.481
1.731
1.828
1.834
2.066
2.046
2.053
2.213
0.495
2.053
1.831
84
24.55
ROIC%
7.91
7.77
6.38
7.91
10.53
11.26
13.95
11.20
13.16
15.27
21.68
13.16
10.87
55
3.48
Return on equity%
21.84
23.69
26.47
28.91
27.54
24.67
26.09
25.97
27.69
25.26
4.81
25.97
26.03
19
16.84
Return on assets%
29.53
30.58
31.33
29.10
27.39
25.27
27.19
25.56
25.82
26.85
16.71
25.82
27.29
93
349.49
EPS₩
183.96
197.22
184.74
182.42
186.93
186.70
197.18
183.59
199.04
210.45
369.32
2.40%
1.00%
—
10.33
EPS growth%
19.51
18.03
18.72
15.90
18.01
20.58
17.93
17.34
18.36
16.90
18.37
17.93
18.02
14
436.35
Bookvalue per sh₩
638.81
737.00
854.33
848.91
828.49
912.93
1,092
1,181
1,311
1,560
350.81
13.50%
10.52%
—
138.94
FCF per share₩
200.07
219.52
205.29
228.17
217.28
236.06
253.82
248.82
233.20
249.81
184.82
2.83%
2.03%
—
301.43
Dividend per sh₩
397.63
419.23
420.26
422.13
436.13
472.34
419.22
426.84
377.39
385.22
298.96
(2.45%)
0.66%
—
20.92
Div yield (avg)%
18.10
17.78
16.42
15.58
17.70
17.53
14.62
17.42
17.47
16.69
16.45
17.42
17.44
84
16.67
Payout ratio%
6.21
7.60
7.82
8.08
5.88
8.54
10.50
9.10
7.64
10.39
16.75
9.10
7.95
64
11.42
Shares (diluted)M
16.17
16.93
17.86
16.83
18.34
21.32
24.07
25.09
23.71
24.21
11.52
5.72%
3.80%
19
27.30
Buyback yield%
17.39
17.68
17.28
17.75
15.85
15.00
15.29
16.58
14.33
13.65
11.31
15.00
16.22
48
0.111
D/E ratiox
2.211
2.591
2.882
3.328
3.334
3.208
3.057
3.609
3.548
3.647
1.275
3.548
3.268
15
4.643
Enterprise value₩B
12.14
11.68
11.47
11.21
10.37
11.61
12.87
13.41
13.90
14.83
4.015
7.42%
2.56%
42
9.552
LT debt₩B
7.332
7.480
7.353
7.785
8.323
9.161
8.882
8.827
9.699
9.730
11.39
3.17%
2.98%
55
Revenue
₩11.50B
9.23%
1.00×
Cost of revenue
₩5.735B
9.47%
1.02×
Operating expenses
₩2.790B
9.05%
0.98×
Cash and investments
20.72%
Property and equipment
17.40%