3.484
Revenue₩B
3.556
3.593
3.562
3.624
3.608
3.661
3.772
3.855
3.839
3.872
3.585
1.42%
0.90%
49
17.51
Revenue growth%
9.03
7.79
7.63
6.69
8.67
9.66
8.24
7.97
9.82
12.63
19.95
9.66
8.45
61
18.60
Gross margin%
24.57
26.53
24.46
26.78
29.42
31.68
30.10
28.56
30.48
30.22
28.40
30.22
28.99
74
10.01
Operating margin%
32.95
35.55
34.06
35.81
35.55
34.78
35.48
36.22
38.70
41.00
17.56
36.22
35.55
65
16.87
Net margin%
7.87
5.76
3.83
4.47
2.84
3.64
4.19
6.23
8.08
6.32
6.27
6.23
5.11
11
22.85
P/E ratio (avg)x
44.44
48.83
51.43
55.58
60.28
72.01
82.95
83.87
101.1
115.3
34.47
83.87
66.14
90
15.22
EV/EBITx
17.17
18.78
21.35
21.24
24.24
29.36
32.14
32.16
36.02
40.37
6.565
32.16
26.80
41
16.00
FCF yield (avg)%
19.90
20.71
22.46
21.86
20.85
19.40
18.85
17.61
18.50
16.80
20.01
18.50
19.65
90
20.02
FCF margin%
10.46
12.62
9.83
6.99
8.91
8.78
8.26
9.36
12.35
12.36
29.08
9.36
9.59
85
1.344
FCF / Net incomex
1.625
1.733
1.635
1.730
1.912
1.894
2.100
2.027
1.904
1.814
0.527
1.904
1.854
6
24.15
ROIC%
14.80
12.59
14.31
13.83
13.43
11.57
8.65
7.32
5.77
4.28
16.78
7.32
12.08
10
17.30
Return on equity%
22.51
24.05
24.37
24.52
25.62
22.99
25.10
22.14
19.92
21.51
5.58
22.14
23.52
83
22.78
Return on assets%
19.78
21.95
23.72
23.56
26.28
24.72
23.10
25.05
25.70
23.56
24.31
24.72
23.64
13
64.24
EPS₩
83.76
82.92
87.62
81.91
74.83
69.47
67.30
63.35
56.55
54.36
66.93
(6.19%)
(3.99%)
—
25.48
EPS growth%
18.17
17.04
19.48
16.88
16.70
17.03
15.90
18.33
17.54
15.78
9.03
17.03
17.03
8
175.23
Bookvalue per sh₩
169.84
171.42
188.84
208.39
201.66
182.84
181.88
186.89
205.41
216.09
119.60
1.39%
3.20%
—
121.19
FCF per share₩
134.50
147.36
162.36
149.83
148.22
154.00
172.88
198.52
195.88
181.90
202.87
4.18%
4.30%
—
112.29
Dividend per sh₩
136.79
138.08
141.68
156.81
158.73
150.49
139.63
143.34
126.47
111.95
201.11
(6.75%)
(1.31%)
—
3.28
Div yield (avg)%
5.24
7.26
8.02
7.42
7.50
6.43
7.15
8.72
6.47
8.69
7.90
7.15
7.34
74
2.01
Payout ratio%
14.81
12.40
9.50
12.41
11.56
9.47
8.64
8.95
10.20
12.79
19.19
9.47
10.88
29
13.95
Shares (diluted)M
17.61
19.54
18.87
19.97
19.51
20.95
24.22
26.45
28.07
29.91
13.62
8.92%
7.06%
33
18.84
Buyback yield%
29.84
31.91
31.25
28.37
29.80
30.88
32.62
35.12
36.01
34.58
21.92
34.58
31.58
6
0.939
D/E ratiox
0.334
0.341
0.341
0.303
0.303
0.324
0.285
0.264
0.225
0.193
0.338
0.264
0.303
7
1.436
Enterprise value₩B
3.206
3.551
3.735
4.278
5.015
4.789
4.655
4.892
4.708
5.447
1.531
1.67%
5.30%
16
2.029
LT debt₩B
4.307
4.739
4.867
5.769
5.502
5.883
6.229
6.882
8.093
8.422
1.518
8.89%
7.07%
95
Revenue
₩3.872B
0.90%
1.00×
Cost of revenue
₩2.083B
0.76%
0.99×
Operating expenses
₩942.8M
1.30%
1.04×
Property and equipment
18.55%
Cash and investments
16.30%