9.823
Revenue₩B
7.161
7.379
7.609
7.652
7.782
8.206
8.609
8.920
9.227
9.315
10.59
3.66%
3.10%
57
6.81
Revenue growth%
9.05
8.86
6.03
7.38
7.59
5.45
4.59
4.54
4.22
3.16
16.90
4.54
5.74
62
4.74
Gross margin%
12.84
15.77
14.14
15.19
16.05
16.58
16.17
15.28
18.05
18.91
21.58
16.58
15.91
94
18.53
Operating margin%
25.88
25.55
27.18
29.74
27.74
27.76
30.33
28.91
30.24
30.86
28.14
30.24
28.34
14
29.70
Net margin%
24.19
22.57
22.62
19.97
21.84
20.79
22.94
21.42
21.08
22.86
8.96
21.42
22.21
93
12.37
P/E ratio (avg)x
29.70
33.28
35.79
32.53
31.26
30.54
30.17
32.36
31.01
35.35
22.20
31.01
31.81
67
24.87
EV/EBITx
38.26
37.79
37.19
35.84
38.40
41.95
43.55
41.31
39.40
43.52
12.10
41.95
38.90
58
16.78
FCF yield (avg)%
26.09
27.84
27.37
29.00
29.85
31.40
32.24
32.36
34.50
35.32
13.67
32.36
30.62
26
25.76
FCF margin%
29.29
30.21
28.40
26.73
26.81
28.53
31.09
33.52
34.79
32.90
12.87
32.90
29.75
85
0.481
FCF / Net incomex
0.795
0.736
0.700
0.673
0.608
0.511
0.488
0.470
0.501
0.471
0.302
0.488
0.559
48
16.87
ROIC%
35.11
33.04
30.61
30.41
28.49
27.78
29.29
26.71
25.88
27.80
26.62
27.78
28.89
79
14.40
Return on equity%
12.77
10.76
9.34
9.93
9.86
12.56
9.84
8.37
7.83
9.82
22.16
9.82
9.85
11
21.62
Return on assets%
3.85
6.67
6.72
4.67
4.65
2.80
1.32
0.40
0.40
1.83
8.04
1.32
3.33
16
220.83
EPS₩
136.63
131.19
132.11
118.53
133.40
134.15
130.94
136.95
143.32
129.82
235.60
(0.54%)
(1.16%)
—
8.55
EPS growth%
24.15
21.42
23.50
20.57
18.77
19.48
16.97
16.98
19.84
19.05
14.33
19.05
19.66
28
90.38
Bookvalue per sh₩
343.14
338.32
326.53
307.95
339.09
325.70
334.57
332.46
300.52
263.81
51.62
(4.90%)
(2.47%)
—
184.70
FCF per share₩
347.44
340.90
333.86
355.44
369.27
377.23
379.32
410.78
457.08
539.97
50.59
7.90%
5.22%
—
46.11
Dividend per sh₩
254.95
285.81
323.75
306.31
298.05
300.28
314.50
362.79
390.30
424.94
130.62
7.35%
5.37%
—
13.23
Div yield (avg)%
2.05
0.40
1.12
1.19
2.74
5.29
5.21
2.33
1.34
1.27
14.97
2.33
1.70
75
21.28
Payout ratio%
26.10
24.02
21.42
22.41
22.75
23.02
25.91
23.42
22.99
20.66
17.49
23.02
23.01
81
19.90
Shares (diluted)M
28.39
29.29
31.71
32.76
33.98
37.73
42.90
50.86
49.73
49.68
20.24
7.89%
6.27%
23
3.37
Buyback yield%
22.12
23.22
20.48
18.04
16.66
18.85
20.79
18.34
17.10
14.56
10.02
18.34
18.59
78
1.593
D/E ratiox
0.747
0.806
0.812
0.831
0.893
0.955
0.957
0.999
0.897
0.821
1.145
0.955
0.862
88
10.63
Enterprise value₩B
3.524
3.652
4.392
5.056
6.025
6.957
7.827
8.824
10.61
11.52
8.512
13.85%
13.16%
53
10.66
LT debt₩B
5.628
5.362
5.089
4.716
4.680
4.938
5.304
4.710
5.155
5.588
1.631
3.61%
0.66%
47
Revenue
₩9.315B
3.10%
1.00×
Cost of revenue
₩5.007B
2.91%
0.98×
Operating expenses
₩2.157B
3.25%
1.01×
Property and equipment
20.42%
Cash and investments
18.11%
Goodwill & intangibles
16.22%