11.78
Revenue₩B
7.619
8.060
8.613
9.289
9.934
10.65
11.52
12.51
13.09
13.79
12.81
6.77%
6.54%
45
16.09
Revenue growth%
24.12
25.81
27.91
27.59
25.73
22.92
23.93
22.83
25.18
24.85
18.73
23.93
25.01
77
23.17
Gross margin%
19.28
20.36
22.77
21.54
20.25
17.83
16.70
15.92
16.64
18.32
4.65
16.70
18.80
14
29.89
Operating margin%
18.43
19.35
19.47
20.58
21.13
21.95
19.17
18.71
16.45
14.15
16.97
18.71
19.26
30
26.71
Net margin%
15.75
16.63
18.78
19.72
19.96
22.88
21.26
20.24
22.46
19.49
22.88
21.26
19.84
85
23.41
P/E ratio (avg)x
23.34
27.53
28.59
31.30
31.80
35.07
41.39
39.07
42.72
49.94
32.97
41.39
33.44
22
28.42
EV/EBITx
46.27
52.75
59.59
68.17
69.52
80.37
85.63
84.90
83.83
92.03
29.39
84.90
74.95
69
18.04
FCF yield (avg)%
0.40
1.41
0.40
1.69
0.40
1.08
1.37
2.02
4.38
4.94
28.33
2.02
1.39
33
26.86
FCF margin%
16.42
13.77
16.60
17.91
18.64
19.88
18.66
16.79
19.64
19.63
21.76
19.63
18.28
63
1.243
FCF / Net incomex
1.198
1.146
1.146
1.307
1.329
1.304
1.250
1.367
1.493
1.684
0.371
1.367
1.306
40
4.38
ROIC%
7.64
6.02
7.41
8.59
7.42
5.83
8.16
7.46
4.53
5.16
25.16
5.83
7.42
60
28.37
Return on equity%
3.20
1.75
0.52
0.40
2.71
1.90
0.40
0.40
0.40
0.40
18.32
0.40
0.46
67
11.22
Return on assets%
11.63
13.11
11.81
9.06
8.77
8.00
10.58
10.48
8.79
8.68
5.97
8.79
9.77
10
76.26
EPS₩
218.67
233.87
267.50
298.63
324.90
354.95
386.35
368.28
417.97
405.96
78.58
4.56%
7.83%
—
4.31
EPS growth%
21.57
18.81
19.79
17.45
14.75
14.89
11.97
12.44
11.51
10.52
10.46
11.97
14.82
14
217.08
Bookvalue per sh₩
280.14
300.90
317.93
385.27
388.61
441.83
528.04
576.36
617.25
750.92
114.88
14.08%
11.85%
—
65.73
FCF per share₩
67.63
71.28
63.14
55.12
57.51
53.49
50.94
44.95
44.15
38.45
220.58
(7.74%)
(6.33%)
—
74.40
Dividend per sh₩
254.41
281.16
306.19
294.22
330.55
360.02
395.08
413.91
395.38
443.45
207.55
6.05%
7.01%
—
27.61
Div yield (avg)%
17.59
18.25
18.98
18.31
19.75
21.41
19.75
17.36
16.59
19.43
5.83
19.43
18.64
69
17.91
Payout ratio%
0.40
0.40
0.76
0.40
0.40
3.07
3.47
1.07
0.40
0.40
16.15
1.07
0.40
35
47.41
Shares (diluted)M
45.74
48.96
46.33
45.44
42.72
44.81
49.41
54.29
49.27
52.81
48.79
4.33%
0.89%
22
4.60
Buyback yield%
9.85
8.22
7.90
10.18
12.15
14.69
15.61
13.03
15.85
16.13
5.36
15.61
12.59
11
1.173
D/E ratiox
1.272
1.266
1.217
1.169
1.286
1.517
1.627
1.886
2.035
1.940
0.546
1.886
1.401
18
4.336
Enterprise value₩B
8.658
10.32
11.11
10.93
12.97
13.79
15.14
16.25
19.00
18.94
5.751
7.87%
8.76%
44
7.356
LT debt₩B
3.269
3.443
3.853
4.035
4.756
4.843
4.632
5.273
6.181
6.504
9.452
6.46%
8.34%
86
Revenue
₩13.79B
6.54%
1.00×
Cost of revenue
₩8.716B
6.58%
1.00×
Operating expenses
₩2.797B
6.65%
1.01×
Cash and investments
17.87%
Property and equipment
17.44%
Goodwill & intangibles
14.52%