20.72
Revenue₩B
21.20
22.33
23.29
24.37
25.73
27.70
29.79
31.04
33.36
34.73
22.78
6.18%
5.63%
6
5.17
Revenue growth%
1.90
0.40
3.25
2.54
4.49
6.36
4.28
1.83
1.90
1.85
25.95
1.90
2.22
10
25.47
Gross margin%
23.96
22.44
23.41
26.13
26.20
24.18
26.10
27.64
26.26
26.41
9.18
26.26
26.11
73
6.02
Operating margin%
15.66
14.72
16.46
16.75
14.60
15.70
14.18
11.68
12.87
15.58
28.46
14.18
15.15
21
5.28
Net margin%
14.72
13.19
10.96
8.74
7.28
6.01
7.22
8.03
9.81
12.60
3.71
8.03
9.27
84
24.93
P/E ratio (avg)x
8.811
8.342
8.555
7.656
7.555
7.080
6.680
6.047
6.179
6.855
6.485
6.680
7.318
12
29.06
EV/EBITx
18.93
17.67
17.81
19.86
18.46
18.46
18.59
20.04
19.22
19.10
21.07
19.10
18.76
55
15.65
FCF yield (avg)%
10.32
12.97
11.75
11.48
14.33
12.24
11.89
9.56
8.37
6.19
19.30
9.56
11.61
26
11.71
FCF margin%
22.18
23.94
24.26
23.58
22.92
20.32
20.74
23.57
26.37
28.72
10.39
23.57
23.58
37
0.445
FCF / Net incomex
0.630
0.668
0.703
0.645
0.568
0.605
0.633
0.587
0.620
0.648
0.471
0.620
0.631
61
24.98
ROIC%
25.62
28.28
30.09
29.76
31.37
31.21
29.44
27.45
26.93
29.90
27.48
29.44
29.60
16
21.52
Return on equity%
26.43
27.45
28.65
27.23
25.37
26.93
27.83
28.68
27.53
26.28
29.04
27.53
27.34
65
14.43
Return on assets%
12.41
13.02
11.49
11.09
12.85
15.43
14.02
13.03
15.73
16.70
4.59
15.43
13.02
26
2,340
EPS₩
2,690
2,705
2,934
2,800
2,900
3,011
3,262
3,197
3,381
3,657
2,440
4.75%
4.71%
—
18.48
EPS growth%
24.79
26.76
26.04
24.43
24.26
24.39
25.75
25.74
22.76
22.73
22.35
24.39
24.61
59
1,315
Bookvalue per sh₩
1,724
1,879
1,991
2,044
2,087
2,035
2,083
2,033
2,259
2,672
783.42
5.07%
5.46%
—
1,215
FCF per share₩
2,057
2,375
2,544
2,999
3,116
3,645
4,113
4,589
5,477
5,823
1,654
13.32%
10.81%
—
1,802
Dividend per sh₩
1,206
1,245
1,353
1,198
1,274
1,221
1,267
1,289
1,362
1,476
1,834
2.99%
0.91%
—
26.82
Div yield (avg)%
4.43
2.92
0.55
0.40
0.40
0.40
0.40
2.96
0.43
2.22
11.10
0.43
0.49
89
8.05
Payout ratio%
2.66
2.90
0.86
0.40
0.40
0.40
2.11
1.11
0.40
1.54
28.27
1.11
0.99
29
12.97
Shares (diluted)M
9.035
9.311
10.06
10.87
11.24
11.10
12.02
11.47
11.96
11.22
13.18
(0.02%)
0.63%
41
7.21
Buyback yield%
28.80
26.20
28.72
28.83
29.50
29.63
32.55
29.99
27.20
29.45
7.53
29.63
29.14
39
1.650
D/E ratiox
0.500
0.452
0.418
0.355
0.365
0.361
0.382
0.410
0.442
0.387
1.708
0.387
0.399
19
31.01
Enterprise value₩B
8.988
9.050
9.735
11.32
11.19
12.16
13.30
13.84
14.24
16.96
6.559
8.68%
6.30%
62
30.71
LT debt₩B
26.09
25.01
24.08
26.90
25.16
23.16
24.85
25.61
28.48
27.02
28.13
1.43%
0.48%
40
Revenue
₩34.73B
5.63%
1.00×
Cost of revenue
₩19.28B
5.56%
0.99×
Operating expenses
₩4.829B
6.44%
1.08×
Property and equipment
18.15%
Cash and investments
13.12%