2.695
Revenue₩B
12.53
13.19
14.34
15.36
16.71
17.54
19.00
20.29
21.65
23.67
2.967
7.21%
7.12%
73
12.38
Revenue growth%
24.98
24.60
24.25
24.56
24.94
27.25
25.02
22.13
20.19
18.18
26.14
22.13
24.58
69
24.69
Gross margin%
21.82
19.60
17.44
15.24
12.71
13.22
13.12
11.81
12.17
13.37
24.17
13.12
13.30
78
11.61
Operating margin%
8.22
8.71
7.59
6.27
7.79
7.45
7.76
7.17
5.99
4.66
15.77
7.17
7.52
86
6.00
Net margin%
14.50
12.81
10.35
9.36
9.09
7.66
7.05
4.54
4.06
5.25
26.56
5.25
8.37
49
10.93
P/E ratio (avg)x
27.39
26.04
25.92
24.38
22.93
23.15
24.66
22.97
22.62
24.62
30.61
23.15
24.50
71
22.04
EV/EBITx
17.55
19.16
17.67
18.80
18.59
21.09
20.60
22.33
22.56
25.92
22.40
22.33
19.88
18
18.39
FCF yield (avg)%
6.60
4.87
2.71
4.39
4.21
2.70
2.61
0.40
0.40
0.40
11.88
0.40
2.71
12
28.55
FCF margin%
27.54
27.14
25.78
28.59
30.63
29.96
29.62
29.62
30.07
27.19
15.17
29.62
29.11
9
1.795
FCF / Net incomex
1.576
1.570
1.549
1.632
1.743
1.849
1.859
1.864
2.005
2.347
1.368
1.864
1.796
86
2.79
ROIC%
23.27
21.23
23.12
24.34
24.44
25.24
26.99
28.53
30.92
27.92
6.95
27.92
24.84
44
11.79
Return on equity%
34.35
34.77
33.45
33.27
30.92
33.57
31.27
32.46
31.56
31.84
21.77
31.84
32.87
21
20.08
Return on assets%
7.05
8.14
10.33
9.45
11.85
14.60
15.30
15.97
13.31
11.37
13.90
14.60
11.61
80
158.29
EPS₩
340.00
387.88
405.04
433.86
501.50
489.17
534.22
568.68
626.30
684.01
168.56
6.40%
7.60%
—
6.46
EPS growth%
26.83
24.71
26.78
29.55
31.54
33.65
32.87
32.55
32.95
30.20
2.66
32.87
30.87
60
244.17
Bookvalue per sh₩
76.07
72.66
73.70
65.84
61.38
57.19
57.28
58.99
61.90
64.28
76.48
0.93%
(2.41%)
—
212.24
FCF per share₩
131.99
141.17
126.91
130.15
137.23
121.64
130.38
122.11
124.03
114.00
141.14
(3.64%)
(2.59%)
—
244.22
Dividend per sh₩
64.52
60.53
60.21
60.21
61.27
65.76
65.05
63.74
59.78
61.55
33.40
0.09%
0.40%
—
9.62
Div yield (avg)%
9.41
7.72
9.24
7.04
9.56
9.63
8.92
9.30
8.81
11.72
24.96
9.30
9.27
24
29.10
Payout ratio%
10.94
8.40
8.62
10.25
10.67
8.71
8.22
7.82
10.58
9.06
7.31
8.71
8.88
44
19.23
Shares (diluted)M
35.68
42.37
49.62
58.91
63.41
68.31
72.34
80.45
91.77
89.23
19.25
7.07%
11.70%
94
15.48
Buyback yield%
29.84
30.57
27.78
28.60
27.73
25.67
26.43
28.60
28.01
27.01
19.09
27.01
27.90
84
0.738
D/E ratiox
1.063
1.009
1.117
1.141
1.204
1.080
1.101
1.208
1.198
1.061
1.148
1.101
1.109
44
4.085
Enterprise value₩B
30.34
35.01
35.15
35.61
41.79
43.12
49.47
49.47
49.73
57.25
4.128
6.50%
8.28%
22
2.186
LT debt₩B
18.11
19.39
22.57
22.37
27.03
29.56
29.21
34.28
33.55
40.41
1.060
8.37%
9.12%
14
Revenue
₩23.67B
7.12%
1.00×
Cost of revenue
₩12.14B
7.12%
1.00×
Operating expenses
₩3.303B
6.78%
0.97×
Property and equipment
18.41%
Goodwill & intangibles
18.09%
Cash and investments
16.13%