10.45
Revenue₩B
10.83
11.75
12.80
13.72
14.60
15.58
16.64
17.53
18.69
19.47
11.49
5.93%
6.79%
32
8.09
Revenue growth%
26.15
27.29
27.19
26.20
29.15
30.95
29.43
28.14
28.80
29.70
14.55
29.43
28.47
67
7.94
Gross margin%
28.49
26.79
25.23
22.61
23.15
22.07
21.08
22.22
24.29
25.38
29.36
22.22
23.72
69
20.34
Operating margin%
14.41
16.06
18.38
20.38
21.89
22.82
21.23
19.19
19.77
17.98
9.72
19.77
19.48
46
25.07
Net margin%
6.61
3.97
5.64
7.90
9.14
9.85
11.68
9.04
9.41
9.95
23.99
9.85
9.09
80
14.03
P/E ratio (avg)x
7.358
6.984
6.752
6.752
7.358
6.705
6.286
6.004
5.511
5.355
20.77
6.004
6.728
88
14.92
EV/EBITx
39.84
43.04
42.32
46.60
42.84
47.30
44.58
49.99
48.57
46.02
31.52
47.30
45.30
37
16.68
FCF yield (avg)%
21.60
21.00
21.44
20.13
19.82
21.17
22.08
22.03
24.87
23.38
24.95
22.08
21.52
69
22.54
FCF margin%
3.36
4.11
5.08
5.68
3.52
4.63
1.68
2.58
2.75
4.19
23.30
2.75
3.81
80
0.794
FCF / Net incomex
2.273
2.412
2.893
3.325
3.857
4.394
5.102
5.929
6.729
6.565
1.546
5.929
4.126
30
3.49
ROIC%
25.86
28.01
26.51
28.18
29.01
28.64
29.48
31.31
32.40
29.42
5.50
29.48
28.82
83
17.95
Return on equity%
10.14
9.88
11.47
11.63
13.22
14.65
16.22
17.60
17.56
17.21
12.94
17.21
13.93
26
15.36
Return on assets%
7.00
7.62
8.40
10.62
12.36
10.92
12.62
12.61
14.49
11.59
22.63
12.61
11.26
73
1,539
EPS₩
358.16
363.43
385.58
370.05
409.23
385.99
348.97
386.26
389.43
431.03
1,584
1.04%
1.48%
—
4.40
EPS growth%
15.45
16.52
15.14
15.72
15.18
17.13
14.86
16.42
15.53
14.82
25.09
15.53
15.49
23
898.18
Bookvalue per sh₩
707.32
623.08
582.44
549.11
523.00
535.90
500.86
540.02
556.94
545.08
1,582
0.83%
(2.88%)
—
507.16
FCF per share₩
1,168
1,195
1,123
1,110
1,068
1,003
991.36
1,081
968.71
932.23
586.90
(2.69%)
(1.49%)
—
504.17
Dividend per sh₩
1,592
1,680
1,639
1,664
1,762
1,983
2,088
2,387
2,424
2,761
1,582
9.39%
6.36%
—
21.60
Div yield (avg)%
7.36
6.01
3.50
4.67
1.89
2.63
3.06
0.49
0.74
0.40
8.03
0.74
2.84
10
4.88
Payout ratio%
3.55
0.81
1.61
0.40
0.40
0.40
2.58
5.31
7.76
10.53
14.04
5.31
2.10
25
12.05
Shares (diluted)M
16.17
17.89
16.90
16.10
15.59
16.24
16.59
16.14
17.24
16.33
12.00
0.92%
0.26%
8
20.28
Buyback yield%
16.93
17.76
15.76
17.26
14.82
12.18
14.32
13.88
11.93
13.60
8.63
13.60
14.57
41
1.507
D/E ratiox
0.375
0.456
0.519
0.540
0.642
0.736
0.808
0.973
0.987
1.033
0.137
0.973
0.689
35
19.98
Enterprise value₩B
5.695
5.547
5.922
5.828
6.260
6.056
6.822
7.884
8.628
9.117
5.112
7.81%
5.27%
92
15.91
LT debt₩B
18.00
20.29
21.75
24.30
21.95
21.43
20.34
22.67
22.50
22.26
4.985
0.28%
2.82%
20
Revenue
₩19.47B
6.79%
1.00×
Cost of revenue
₩11.01B
6.78%
1.00×
Operating expenses
₩2.991B
6.16%
0.94×
Property and equipment
20.58%
Cash and investments
16.41%