9.356
Revenue₩B
4.067
4.464
4.820
5.215
5.652
6.203
6.538
6.994
7.435
7.841
9.876
6.77%
7.38%
71
28.21
Revenue growth%
16.26
13.65
14.79
14.43
12.89
12.51
14.69
16.59
15.18
12.74
17.50
14.69
14.56
72
20.56
Gross margin%
16.87
17.86
17.05
20.03
20.82
19.33
19.19
18.34
21.18
21.34
12.68
19.33
19.26
67
11.13
Operating margin%
8.55
11.32
8.95
11.00
9.64
9.36
9.95
12.85
12.58
11.76
5.19
11.76
10.48
75
20.09
Net margin%
15.54
16.78
14.12
15.55
12.95
14.73
13.46
11.19
11.94
14.53
10.03
13.46
14.32
95
35.54
P/E ratio (avg)x
28.52
33.39
32.30
32.71
32.72
36.44
35.29
39.80
42.20
40.71
16.94
39.80
34.34
56
12.49
EV/EBITx
13.33
11.86
12.12
12.47
11.09
9.530
9.492
8.201
7.739
8.421
18.16
8.421
10.31
80
25.81
FCF yield (avg)%
2.41
2.47
4.13
6.69
8.46
7.30
6.22
8.13
5.59
3.94
4.86
6.22
5.91
57
7.60
FCF margin%
3.23
2.69
3.69
6.34
8.41
5.50
8.10
9.74
9.93
8.80
18.08
8.80
7.22
10
1.010
FCF / Net incomex
1.443
1.433
1.259
1.294
1.180
1.038
1.064
1.030
0.955
1.005
0.385
1.030
1.122
81
4.01
ROIC%
16.52
14.65
17.50
16.44
17.13
15.57
17.88
15.33
12.43
11.30
2.67
15.33
16.00
75
19.25
Return on equity%
25.25
27.34
24.41
25.08
27.28
29.91
29.40
30.53
30.02
27.29
18.15
29.91
27.31
34
8.53
Return on assets%
26.83
28.18
25.65
25.50
26.86
28.05
28.40
30.20
31.27
30.27
14.22
30.20
28.12
30
33.04
EPS₩
94.46
106.20
101.12
104.39
115.19
113.79
112.90
116.36
124.22
145.18
36.80
4.74%
5.36%
—
16.47
EPS growth%
10.84
11.08
10.06
8.04
5.19
6.43
4.61
5.54
5.75
4.63
20.05
5.54
6.09
5
57.03
Bookvalue per sh₩
59.56
65.27
77.57
92.07
93.86
93.39
94.21
101.60
104.53
112.63
100.24
3.71%
6.44%
—
20.31
FCF per share₩
52.38
48.04
44.88
44.39
43.40
43.47
43.02
47.48
47.78
43.69
83.22
0.13%
(2.29%)
—
88.68
Dividend per sh₩
97.20
97.63
90.28
96.43
86.04
88.02
90.34
94.16
91.76
92.57
48.37
1.47%
0.25%
—
9.81
Div yield (avg)%
19.93
17.74
15.04
16.26
13.60
14.80
12.87
13.51
14.22
13.72
17.43
13.72
14.51
84
21.58
Payout ratio%
0.40
1.76
2.73
2.26
0.50
0.40
2.65
3.29
5.75
2.85
16.21
2.85
2.46
10
46.04
Shares (diluted)M
67.09
73.12
87.10
99.06
96.82
110.0
115.5
136.9
156.9
155.9
45.02
10.00%
10.44%
89
5.49
Buyback yield%
32.65
34.43
35.84
33.33
35.82
37.70
40.45
42.65
45.25
43.42
10.92
42.65
36.77
74
0.304
D/E ratiox
0.319
0.322
0.315
0.321
0.329
0.317
0.278
0.296
0.310
0.285
0.853
0.296
0.316
95
5.204
Enterprise value₩B
4.024
4.255
4.805
4.731
5.148
5.134
5.637
5.818
6.274
6.104
8.693
3.46%
6.01%
14
2.246
LT debt₩B
6.211
6.835
7.448
8.507
9.335
8.815
10.08
11.56
13.45
12.76
5.468
6.45%
7.69%
88
Revenue
₩7.841B
7.38%
1.00×
Cost of revenue
₩4.264B
6.91%
0.96×
Operating expenses
₩1.220B
8.15%
1.07×
Property and equipment
19.25%
Cash and investments
13.81%