19.70
Revenue₩B
21.53
22.00
22.11
22.66
22.60
23.40
23.63
24.36
25.16
25.73
21.32
2.63%
2.00%
11
5.97
Revenue growth%
33.90
34.50
35.64
37.68
37.04
39.20
39.87
39.30
40.09
42.51
23.08
39.87
38.44
60
9.84
Gross margin%
24.31
26.57
27.32
28.77
31.25
29.48
28.38
29.04
27.47
30.09
13.24
29.04
28.58
16
8.18
Operating margin%
3.84
1.86
4.19
7.14
5.14
2.78
0.67
0.40
3.33
6.15
7.41
2.78
3.58
46
19.99
Net margin%
18.46
17.33
19.48
21.30
20.74
21.77
22.47
23.29
23.08
21.16
19.34
22.47
21.23
85
11.54
P/E ratio (avg)x
11.88
12.29
11.42
10.64
9.759
8.861
7.650
6.821
7.057
7.666
11.67
7.650
9.310
55
30.27
EV/EBITx
31.25
36.24
37.59
40.60
46.61
47.60
50.62
58.81
66.59
71.93
11.46
58.81
47.10
92
8.61
FCF yield (avg)%
13.48
12.88
10.41
10.93
9.92
10.06
9.88
12.82
11.20
11.17
28.52
11.17
11.05
38
16.87
FCF margin%
22.61
25.24
28.17
27.10
25.65
27.40
28.81
29.61
32.49
34.01
6.07
29.61
27.78
42
1.170
FCF / Net incomex
0.294
0.299
0.316
0.303
0.327
0.291
0.312
0.315
0.276
0.281
0.348
0.291
0.301
18
4.52
ROIC%
31.10
31.43
34.33
35.85
38.18
38.39
40.33
43.28
40.65
40.13
5.42
40.33
38.29
92
13.54
Return on equity%
3.08
3.09
4.45
2.92
1.04
0.46
3.27
4.82
2.34
0.75
12.23
2.34
3.00
26
24.23
Return on assets%
35.38
37.14
38.56
38.81
40.99
38.48
40.29
41.52
39.68
38.52
5.15
39.68
38.68
7
675.23
EPS₩
505.31
486.06
531.77
577.97
606.39
670.90
774.52
750.89
856.76
848.28
705.26
6.94%
5.30%
—
4.41
EPS growth%
1.63
2.53
5.04
7.11
6.67
4.80
2.12
0.40
2.30
1.87
15.63
2.12
2.41
13
852.28
Bookvalue per sh₩
1,496
1,745
1,973
2,024
2,258
2,587
3,080
3,211
3,825
4,583
857.65
15.21%
11.60%
—
1,095
FCF per share₩
2,043
2,161
2,441
2,761
3,176
3,409
3,441
3,628
4,408
5,078
588.14
9.84%
9.75%
—
911.22
Dividend per sh₩
2,008
2,232
2,585
2,688
2,528
2,871
2,802
2,965
3,316
3,448
1,143
6.41%
6.20%
—
16.75
Div yield (avg)%
11.72
9.75
11.65
9.20
10.36
8.65
8.80
8.46
9.57
8.96
8.65
8.80
9.39
10
14.20
Payout ratio%
34.51
31.98
31.87
30.90
30.17
29.02
30.99
32.78
35.73
35.70
24.05
32.78
31.93
42
10.18
Shares (diluted)M
10.57
11.39
12.07
11.48
12.18
10.71
9.862
9.793
9.471
9.148
10.24
(5.57%)
(0.99%)
65
29.07
Buyback yield%
18.68
17.15
14.65
14.16
12.94
13.02
14.33
15.78
14.24
13.39
25.04
14.24
14.28
80
1.120
D/E ratiox
0.537
0.518
0.536
0.531
0.530
0.519
0.443
0.412
0.407
0.371
0.381
0.412
0.519
90
2.018
Enterprise value₩B
12.36
13.17
13.17
14.24
14.92
17.15
17.28
17.99
21.89
24.80
11.91
10.70%
8.49%
9
21.90
LT debt₩B
0.790
0.805
0.707
0.696
0.749
0.705
0.615
0.625
0.603
0.557
11.29
(5.73%)
(3.37%)
72
Revenue
₩25.73B
2.00%
1.00×
Cost of revenue
₩17.39B
1.73%
0.97×
Operating expenses
₩5.667B
2.69%
1.07×
Property and equipment
16.58%
Goodwill & intangibles
16.36%