17.39
Revenue₩B
32.47
33.97
34.80
36.93
39.44
41.82
43.95
44.84
46.07
47.40
18.47
3.74%
4.43%
19
10.99
Revenue growth%
18.42
19.84
17.01
14.99
14.30
15.04
13.27
12.62
14.86
13.99
10.64
13.99
14.92
94
20.21
Gross margin%
29.66
30.59
32.75
33.12
32.00
30.22
28.39
26.09
24.58
25.55
6.94
26.09
29.94
9
17.05
Operating margin%
17.92
15.39
16.11
16.78
15.32
15.29
13.05
12.25
10.07
10.64
11.64
12.25
15.31
80
24.59
Net margin%
18.94
18.68
19.41
16.59
17.05
16.62
15.71
18.61
19.20
18.51
15.02
18.51
18.56
93
29.16
P/E ratio (avg)x
30.19
31.06
33.39
34.17
34.84
34.69
35.13
36.43
37.57
39.18
29.22
36.43
34.77
24
16.37
EV/EBITx
15.49
14.74
14.10
14.43
15.14
16.93
18.85
20.09
19.07
20.71
22.80
19.07
16.21
64
14.86
FCF yield (avg)%
19.73
17.79
16.99
14.49
12.23
12.83
11.92
9.92
10.18
8.30
24.46
10.18
12.53
37
11.01
FCF margin%
18.75
15.82
13.11
13.44
15.88
16.61
15.18
17.88
19.39
22.37
17.93
17.88
16.24
53
0.485
FCF / Net incomex
1.373
1.499
1.483
1.682
1.548
1.514
1.430
1.483
1.713
1.626
1.331
1.514
1.506
23
6.43
ROIC%
26.12
23.48
23.89
21.90
20.86
22.01
21.00
22.51
23.78
24.60
14.32
22.51
23.00
11
27.52
Return on equity%
13.83
15.95
18.73
20.03
22.28
21.87
20.30
21.91
22.82
24.21
8.53
21.91
21.08
36
2.43
Return on assets%
29.93
31.95
34.23
37.02
36.78
35.94
37.53
35.36
37.88
40.53
29.13
37.53
36.36
67
341.08
EPS₩
314.99
348.82
394.39
458.18
465.07
505.83
538.00
610.99
675.39
679.98
374.64
7.89%
8.78%
—
19.07
EPS growth%
19.70
18.24
19.71
19.22
20.66
19.37
17.75
18.30
19.69
18.58
29.17
18.58
19.30
82
401.32
Bookvalue per sh₩
296.70
301.41
258.64
259.50
259.07
221.02
192.82
184.29
155.96
164.73
112.77
(8.66%)
(6.68%)
—
177.14
FCF per share₩
225.20
207.47
231.62
239.36
254.17
242.34
235.20
250.21
236.37
233.33
420.30
(1.70%)
(0.61%)
—
252.35
Dividend per sh₩
443.22
431.40
421.31
432.65
388.62
409.08
409.63
401.51
424.40
394.51
231.77
0.30%
(0.12%)
—
19.43
Div yield (avg)%
11.97
14.38
15.83
17.64
16.60
17.87
16.75
15.52
13.95
11.68
3.94
15.52
15.67
64
6.78
Payout ratio%
11.06
8.37
9.20
8.79
7.25
4.34
1.55
1.85
4.80
3.13
22.50
3.13
6.02
42
20.23
Shares (diluted)M
20.27
20.34
23.53
26.90
30.81
34.33
36.10
41.85
47.08
46.87
20.12
8.75%
8.71%
37
6.39
Buyback yield%
23.78
22.88
22.71
24.96
24.32
26.19
28.31
26.06
25.19
22.73
2.53
26.06
24.64
90
1.485
D/E ratiox
0.210
0.227
0.216
0.217
0.242
0.266
0.290
0.275
0.273
0.256
0.948
0.273
0.249
65
5.356
Enterprise value₩B
50.55
54.86
61.51
61.89
71.27
73.78
82.24
84.40
80.20
76.88
10.57
1.53%
5.05%
34
23.94
LT debt₩B
28.63
29.76
33.32
35.54
34.93
33.20
34.31
33.50
39.05
42.20
35.80
3.86%
3.46%
61
Revenue
₩47.40B
4.43%
1.00×
Cost of revenue
₩32.71B
4.34%
0.99×
Operating expenses
₩8.770B
4.45%
1.00×
Property and equipment
21.81%
Goodwill & intangibles
18.85%