7.584
Revenue₩B
6.744
7.218
7.691
8.466
9.348
10.03
11.00
11.72
12.52
13.39
8.414
7.45%
7.78%
87
8.24
Revenue growth%
4.75
7.26
5.64
7.85
6.99
9.76
11.28
10.83
10.69
11.16
23.24
10.83
8.80
87
13.37
Gross margin%
35.44
32.62
32.13
29.41
27.65
27.35
29.96
31.04
32.00
31.95
2.76
31.04
31.50
50
21.51
Operating margin%
9.56
7.90
7.77
6.10
3.28
3.78
2.87
0.53
3.05
3.75
21.25
3.05
3.77
86
3.72
Net margin%
13.27
13.47
10.68
8.95
9.08
10.75
7.75
9.03
7.68
7.37
2.49
7.75
9.05
7
22.96
P/E ratio (avg)x
24.14
22.33
24.23
22.36
24.15
24.54
26.27
27.82
25.42
28.37
22.96
26.27
24.38
14
29.15
EV/EBITx
32.36
29.06
31.36
34.37
37.39
40.55
42.21
46.64
41.61
42.73
11.55
42.21
38.97
78
6.97
FCF yield (avg)%
10.37
13.34
14.52
15.96
17.88
17.90
20.64
18.66
19.70
21.59
27.54
19.70
17.89
12
9.20
FCF margin%
17.22
19.94
20.99
18.58
20.00
19.84
21.42
22.47
21.32
19.35
20.98
21.32
19.97
19
0.649
FCF / Net incomex
0.864
0.863
0.822
0.847
0.795
0.868
0.865
0.908
0.983
1.017
0.354
0.908
0.864
20
22.08
ROIC%
24.18
26.36
25.02
26.60
26.18
25.80
26.25
25.99
23.14
24.79
19.55
25.80
25.90
19
16.42
Return on equity%
7.36
5.64
6.41
9.17
9.02
11.46
11.08
12.29
15.22
14.46
11.68
12.29
10.13
66
7.20
Return on assets%
7.21
10.11
9.01
7.17
5.93
4.62
4.28
4.06
3.41
5.91
6.84
4.28
5.92
21
405.84
EPS₩
259.92
236.26
254.24
246.47
262.01
244.21
254.31
237.38
235.86
233.57
448.66
(2.27%)
(0.73%)
—
10.94
EPS growth%
13.26
11.01
12.24
13.41
16.30
16.03
13.57
15.08
15.12
13.63
11.41
15.08
13.60
28
504.04
Bookvalue per sh₩
153.43
161.87
185.08
175.92
172.27
162.05
171.58
181.81
197.78
206.92
158.53
3.73%
2.94%
—
345.78
FCF per share₩
589.06
586.07
596.57
612.75
740.62
866.59
989.48
1,192
1,172
1,143
213.29
9.08%
7.56%
—
344.47
Dividend per sh₩
199.57
232.71
260.60
301.15
292.36
308.51
343.67
325.22
341.57
381.35
135.58
5.46%
6.97%
—
20.88
Div yield (avg)%
22.47
23.58
21.88
23.40
24.41
22.65
20.49
17.79
19.12
19.56
19.20
19.56
22.17
19
21.60
Payout ratio%
30.30
28.55
27.99
28.29
28.05
27.21
27.70
28.27
27.46
28.13
14.12
27.70
28.09
32
7.468
Shares (diluted)M
6.800
7.362
8.495
9.293
10.23
11.58
12.45
12.68
13.28
13.57
7.439
5.81%
6.74%
43
27.37
Buyback yield%
22.44
22.85
20.56
22.94
22.34
21.65
20.25
21.10
22.89
22.01
3.97
21.65
22.18
16
1.249
D/E ratiox
1.878
2.095
2.305
2.260
2.079
1.963
2.214
2.248
2.526
2.588
1.179
2.248
2.231
26
5.336
Enterprise value₩B
4.982
4.613
5.101
5.525
5.063
5.580
5.493
6.089
6.526
6.006
3.065
3.47%
3.12%
18
7.558
LT debt₩B
6.061
5.775
5.479
5.690
6.029
5.382
5.310
4.957
4.865
4.958
14.56
(3.84%)
(2.39%)
90
Revenue
₩13.39B
7.78%
1.00×
Cost of revenue
₩9.371B
7.78%
1.00×
Operating expenses
₩2.104B
7.92%
1.01×
Cash and investments
20.38%
Property and equipment
18.07%