0.274
Revenue₩B
1.541
1.612
1.715
1.766
1.848
1.946
2.047
2.114
2.267
2.357
0.284
4.98%
4.62%
44
9.18
Revenue growth%
14.16
12.44
10.72
8.70
9.99
10.04
11.60
10.24
12.65
11.87
26.71
11.60
11.16
74
3.81
Gross margin%
24.52
24.96
24.95
25.26
28.25
27.13
24.70
25.21
27.25
26.57
9.12
26.57
25.24
26
7.88
Operating margin%
15.84
16.17
16.35
16.76
16.01
16.53
16.73
16.50
18.87
17.17
19.90
16.73
16.51
84
6.13
Net margin%
8.32
9.05
8.09
9.43
9.35
8.81
11.17
10.10
8.16
10.05
6.89
10.05
9.20
80
32.57
P/E ratio (avg)x
21.75
19.10
17.02
17.02
17.64
18.96
18.60
17.31
18.86
16.90
7.265
18.60
18.12
39
32.21
EV/EBITx
10.32
9.885
9.663
10.43
10.31
10.34
10.08
10.66
11.16
10.19
32.15
10.34
10.31
20
20.92
FCF yield (avg)%
16.21
18.88
20.71
21.86
22.64
25.56
24.80
22.36
23.85
23.33
19.61
23.85
22.50
93
19.48
FCF margin%
5.63
6.99
4.13
6.10
7.61
10.50
8.14
10.19
11.42
9.63
14.23
10.19
7.88
93
0.669
FCF / Net incomex
1.256
1.281
1.334
1.514
1.410
1.367
1.256
1.363
1.291
1.248
1.345
1.291
1.312
92
28.71
ROIC%
14.91
17.81
17.07
14.79
12.82
10.10
8.29
7.53
9.89
11.15
10.31
9.89
11.99
35
5.53
Return on equity%
18.36
21.17
21.83
20.67
20.23
22.80
22.62
24.32
25.47
26.63
2.40
24.32
22.23
46
15.59
Return on assets%
16.99
17.83
18.75
16.08
13.50
10.67
8.62
7.44
5.73
6.83
26.03
7.44
12.08
65
228.90
EPS₩
294.19
322.60
348.62
371.11
363.83
376.99
414.11
419.60
415.01
421.24
235.20
2.97%
5.22%
—
20.92
EPS growth%
28.71
31.41
29.12
31.38
30.03
32.38
33.88
34.21
31.77
31.05
9.42
32.38
31.40
18
152.31
Bookvalue per sh₩
163.25
171.20
195.47
205.50
189.23
178.82
171.87
192.85
182.28
206.30
222.60
1.74%
3.67%
—
180.62
FCF per share₩
65.63
61.67
54.85
53.35
51.04
50.35
47.80
47.16
46.15
44.58
185.61
(2.67%)
(4.01%)
—
67.93
Dividend per sh₩
89.72
86.44
81.35
84.04
87.74
90.78
81.55
84.07
76.46
85.73
245.62
(0.46%)
(0.02%)
—
19.38
Div yield (avg)%
9.28
7.18
5.66
8.46
10.88
10.41
9.33
10.09
12.06
14.04
24.19
10.41
9.71
15
10.13
Payout ratio%
14.58
13.56
13.36
14.54
15.83
12.97
12.53
10.04
11.16
10.37
4.97
11.16
13.17
77
5.191
Shares (diluted)M
8.733
8.495
9.697
10.60
11.89
12.95
14.62
15.21
17.37
20.80
5.112
11.84%
9.76%
68
28.83
Buyback yield%
25.40
24.49
23.06
20.35
19.28
20.71
17.91
17.53
14.92
12.13
13.02
17.53
19.81
27
0.603
D/E ratiox
2.049
2.242
2.092
2.090
1.910
1.880
1.817
1.906
1.794
1.752
0.691
1.817
1.908
51
1,604
Enterprise value₩M
306.6
342.9
352.9
336.5
372.9
425.0
462.4
432.8
442.0
448.4
391.2
3.76%
4.81%
61
0.252
LT debt₩B
0.584
0.663
0.753
0.833
0.919
0.892
1.013
1.027
1.010
1.173
0.687
5.00%
8.29%
76
Revenue
₩2.357B
4.62%
1.00×
Cost of revenue
₩1.536B
4.83%
1.02×
Operating expenses
₩578.1M
4.23%
0.96×
Property and equipment
18.65%
Cash and investments
17.73%