15.26
Revenue₩B
25.59
27.28
29.11
30.99
32.51
34.09
36.10
38.29
40.83
43.11
15.85
5.81%
5.86%
84
26.66
Revenue growth%
20.09
22.87
23.84
26.21
28.62
29.31
30.98
31.41
30.56
28.18
5.50
30.56
28.40
65
4.03
Gross margin%
15.74
12.96
15.63
14.19
12.29
9.92
12.73
10.03
9.01
7.97
8.05
9.92
12.51
70
21.43
Operating margin%
18.72
17.01
15.25
13.71
14.39
15.43
17.21
19.88
19.49
21.00
17.33
19.49
17.11
25
23.93
Net margin%
35.30
36.84
39.26
40.57
40.47
40.58
43.02
41.41
41.64
44.04
19.89
41.64
40.58
47
18.63
P/E ratio (avg)x
8.082
8.163
7.710
8.597
9.559
10.08
9.978
9.319
10.25
11.02
19.21
10.08
9.439
7
15.57
EV/EBITx
12.37
12.15
11.72
12.22
13.09
13.96
13.46
13.37
13.72
15.14
37.98
13.72
13.23
53
10.86
FCF yield (avg)%
5.17
5.82
5.15
3.96
5.26
7.47
9.00
9.79
9.58
9.23
21.41
9.23
6.65
27
2.75
FCF margin%
29.33
30.57
32.15
31.32
29.86
31.56
32.88
30.38
30.54
33.01
18.06
31.56
30.95
23
0.371
FCF / Net incomex
2.137
2.293
2.547
2.756
3.037
2.927
3.265
3.521
3.634
3.781
0.983
3.521
2.982
32
24.99
ROIC%
6.98
5.84
8.15
5.78
4.47
3.59
0.80
0.40
0.40
1.46
6.41
0.80
4.03
65
16.80
Return on equity%
7.54
6.28
4.45
5.93
8.67
8.00
5.27
5.83
7.83
6.55
23.76
6.55
6.41
55
23.52
Return on assets%
15.02
13.80
13.41
15.17
17.66
15.16
12.16
14.10
12.15
14.96
2.63
14.10
14.53
91
2,334
EPS₩
743.92
823.35
887.97
924.14
997.22
957.61
1,070
1,010
1,027
1,041
2,532
0.86%
3.79%
—
5.50
EPS growth%
24.52
23.13
24.38
24.72
22.01
22.52
23.59
24.38
22.36
20.15
6.67
22.52
23.36
38
334.47
Bookvalue per sh₩
2,588
2,657
3,101
3,698
3,903
4,419
4,976
5,951
5,813
5,747
395.73
8.05%
9.72%
—
1,587
FCF per share₩
1,569
1,520
1,707
1,699
1,681
1,674
1,844
2,084
2,178
2,242
2,388
5.93%
3.98%
—
1,093
Dividend per sh₩
3,810
4,028
4,460
5,205
6,009
6,986
7,057
7,055
7,466
8,313
2,395
6.71%
8.46%
—
21.65
Div yield (avg)%
11.94
10.75
10.31
10.24
12.98
11.59
13.41
15.01
15.71
13.38
8.81
13.41
12.46
61
28.93
Payout ratio%
14.55
14.01
11.02
9.04
11.49
8.50
8.69
5.91
3.51
0.96
8.30
5.91
8.86
69
8.188
Shares (diluted)M
11.11
11.29
12.83
14.56
15.17
14.95
14.87
14.32
14.98
15.51
8.303
0.44%
3.64%
15
29.83
Buyback yield%
9.64
9.53
12.23
12.46
14.53
11.73
10.41
11.81
13.63
15.78
29.86
11.81
12.02
41
1.425
D/E ratiox
1.241
1.174
1.305
1.227
1.333
1.293
1.260
1.416
1.578
1.675
1.554
1.416
1.299
57
8.422
Enterprise value₩B
7.048
6.402
7.190
6.865
6.358
6.508
6.289
5.681
6.352
5.897
12.84
(1.50%)
(2.71%)
56
36.23
LT debt₩B
31.30
30.77
32.78
35.03
39.60
40.48
43.11
45.92
46.49
50.78
8.717
5.10%
4.92%
20
Revenue
₩43.11B
5.86%
1.00×
Cost of revenue
₩19.55B
5.42%
0.96×
Operating expenses
₩10.28B
6.29%
1.04×
Property and equipment
21.20%
Cash and investments
16.29%