6.024
Revenue₩B
5.866
6.197
6.553
6.738
7.127
7.308
7.590
7.871
8.321
8.758
6.176
4.21%
4.47%
36
5.37
Revenue growth%
0.40
0.40
1.63
0.40
2.31
4.58
4.41
3.67
1.04
3.03
7.47
3.67
1.97
74
13.75
Gross margin%
6.94
7.07
5.01
4.13
2.46
2.65
3.12
0.59
0.40
2.98
18.53
2.65
3.05
60
10.06
Operating margin%
18.46
16.68
18.19
16.90
15.88
14.49
16.45
14.71
12.00
13.45
2.23
14.49
16.16
36
20.15
Net margin%
19.76
21.33
22.10
22.41
23.56
23.08
24.44
21.45
22.22
19.34
29.28
22.22
22.16
9
18.84
P/E ratio (avg)x
36.64
32.79
34.61
32.33
35.23
32.10
30.75
26.84
29.49
30.36
33.07
30.36
32.21
62
14.44
EV/EBITx
29.15
32.69
37.08
34.57
39.92
45.11
49.06
56.45
56.46
52.92
23.81
52.92
42.51
89
13.07
FCF yield (avg)%
16.25
18.01
18.58
18.86
17.70
16.82
19.15
17.97
19.46
19.89
26.72
19.15
18.29
66
3.99
FCF margin%
28.86
25.93
28.75
28.45
29.16
26.85
29.38
29.29
27.18
26.45
12.36
27.18
28.60
74
0.744
FCF / Net incomex
1.448
1.292
1.192
1.196
1.304
1.323
1.372
1.316
1.258
1.194
0.450
1.316
1.298
66
9.20
ROIC%
31.69
34.37
31.90
30.14
27.65
28.09
29.09
28.56
30.74
32.36
23.72
29.09
30.44
31
25.82
Return on equity%
26.16
26.12
23.78
20.84
18.33
20.32
18.63
21.03
21.21
20.12
20.39
20.32
20.94
39
29.03
Return on assets%
12.34
12.14
14.60
12.88
12.97
14.95
15.53
16.79
14.43
17.02
22.12
15.53
14.51
32
214.52
EPS₩
992.58
1,096
1,319
1,415
1,507
1,760
1,893
2,167
2,192
2,487
231.11
10.55%
10.61%
—
17.48
EPS growth%
31.11
29.36
31.47
34.25
33.86
31.27
33.03
33.40
30.46
28.79
9.96
31.27
31.37
90
469.90
Bookvalue per sh₩
238.51
258.91
273.53
305.51
360.63
392.87
400.58
407.55
458.69
553.79
614.96
8.96%
10.73%
—
484.79
FCF per share₩
805.31
775.26
808.97
849.96
832.92
825.26
783.24
726.49
759.63
875.50
632.95
1.00%
1.72%
—
476.53
Dividend per sh₩
276.29
262.82
237.92
264.56
293.12
264.86
238.00
242.71
244.36
245.74
94.86
(3.46%)
(1.36%)
—
24.45
Div yield (avg)%
5.10
3.58
5.66
6.80
7.69
6.25
6.71
4.92
6.02
4.85
2.56
6.02
5.84
44
8.90
Payout ratio%
12.89
13.17
10.98
9.83
11.86
10.55
13.15
14.60
15.45
17.91
4.46
14.60
13.02
12
6.512
Shares (diluted)M
7.468
7.254
7.835
8.465
7.835
7.990
7.113
7.728
8.541
8.932
6.468
2.65%
2.81%
15
23.08
Buyback yield%
7.46
10.28
7.63
5.11
2.43
0.40
0.40
0.40
0.40
2.70
13.27
0.40
2.57
74
1.189
D/E ratiox
0.603
0.590
0.553
0.613
0.637
0.564
0.619
0.594
0.595
0.640
1.206
0.595
0.599
54
0.706
Enterprise value₩B
4.246
4.833
4.621
4.973
5.675
6.634
7.254
7.142
6.919
6.744
7.718
3.52%
5.88%
38
2.109
LT debt₩B
9.440
9.572
9.538
10.24
10.15
11.30
12.90
13.08
12.73
13.86
0.944
6.43%
5.41%
89
Revenue
₩8.758B
4.47%
1.00×
Cost of revenue
₩5.210B
4.53%
1.01×
Operating expenses
₩1.220B
4.72%
1.02×
Goodwill & intangibles
19.54%
Property and equipment
16.05%
Cash and investments
15.41%