2.128
Revenue₩B
15.70
16.45
16.78
17.70
18.66
19.79
21.03
22.20
23.58
24.63
2.326
5.71%
4.79%
25
9.78
Revenue growth%
34.17
35.51
32.62
33.13
32.78
33.70
32.65
31.10
31.44
29.28
10.27
31.44
32.71
58
2.54
Gross margin%
6.14
6.40
9.36
6.70
8.76
9.18
9.11
11.65
12.28
12.88
4.22
11.65
9.15
28
24.45
Operating margin%
25.70
27.23
27.45
30.20
29.67
28.75
26.23
28.71
28.69
30.20
23.07
28.71
28.70
64
23.93
Net margin%
6.33
8.56
8.85
8.05
5.69
3.03
0.40
2.20
0.88
1.59
10.73
1.59
4.36
51
12.61
P/E ratio (avg)x
26.89
24.91
22.95
21.22
21.53
21.38
21.03
19.56
20.03
21.70
33.66
21.03
21.45
94
15.08
EV/EBITx
22.13
20.32
19.73
20.08
18.47
17.13
17.51
17.92
18.85
20.45
17.54
17.92
19.29
22
12.29
FCF yield (avg)%
21.56
23.05
25.43
26.18
25.44
26.31
25.86
26.62
25.54
27.43
12.71
26.31
25.70
36
20.35
FCF margin%
10.77
12.06
14.21
16.23
14.21
14.46
14.75
16.97
19.91
18.94
15.87
16.97
14.60
34
1.691
FCF / Net incomex
0.722
0.788
0.845
0.850
0.931
0.973
0.918
0.884
0.965
1.050
0.964
0.965
0.901
14
22.81
ROIC%
14.17
14.87
13.54
11.96
9.60
6.79
9.72
12.30
13.33
11.33
26.90
11.33
12.13
63
25.60
Return on equity%
30.96
33.63
31.71
29.25
28.91
29.99
30.43
30.65
29.03
28.61
28.00
29.99
30.21
49
23.79
Return on assets%
13.56
10.95
8.00
9.93
12.27
11.40
13.76
16.15
13.41
13.72
24.94
13.72
12.84
62
212.31
EPS₩
1,033
1,162
1,396
1,393
1,612
1,741
1,901
1,866
2,172
2,293
236.71
7.30%
9.15%
—
2.49
EPS growth%
30.47
29.22
27.44
28.94
27.99
25.84
24.21
22.41
21.94
18.97
3.92
22.41
26.64
71
739.68
Bookvalue per sh₩
291.38
276.44
293.80
332.71
350.00
367.24
372.93
338.44
371.49
415.27
312.22
3.48%
2.78%
—
434.86
FCF per share₩
790.89
804.17
877.90
971.67
911.87
868.81
1,003
1,136
1,260
1,459
343.32
9.86%
7.84%
—
293.93
Dividend per sh₩
395.19
429.62
424.92
397.58
393.19
417.11
425.17
447.84
401.94
361.67
741.18
(1.66%)
(1.37%)
—
20.10
Div yield (avg)%
26.51
24.44
26.54
27.42
28.86
30.26
30.34
32.59
34.08
35.30
10.41
32.59
29.56
67
11.89
Payout ratio%
8.54
8.11
8.73
8.18
8.12
10.44
10.66
11.31
11.85
13.63
26.58
11.31
9.59
20
35.28
Shares (diluted)M
37.78
37.54
41.50
44.71
47.25
48.37
44.87
39.81
44.21
47.68
34.15
0.18%
2.13%
71
22.71
Buyback yield%
5.55
6.28
8.21
9.78
6.86
8.74
5.94
5.26
4.71
4.11
22.46
5.26
6.11
19
0.532
D/E ratiox
2.006
2.119
2.200
2.082
2.205
2.198
2.379
2.601
2.557
2.690
0.222
2.557
2.203
63
23.12
Enterprise value₩B
16.47
18.04
17.19
19.77
21.43
19.94
22.30
23.41
25.60
23.82
6.377
2.13%
4.83%
74
17.02
LT debt₩B
24.92
29.47
34.31
40.88
40.66
39.89
45.07
45.75
45.37
48.93
5.139
3.77%
7.04%
31
Revenue
₩24.63B
4.79%
1.00×
Cost of revenue
₩17.16B
4.74%
0.99×
Operating expenses
₩2.848B
4.87%
1.01×
Cash and investments
17.06%
Property and equipment
17.04%
Goodwill & intangibles
16.22%