8.465
Revenue₩B
11.47
12.55
13.39
14.60
15.80
17.29
19.10
20.45
21.97
23.68
9.265
8.44%
8.42%
17
3.39
Revenue growth%
22.10
24.95
27.91
30.67
27.70
29.44
29.02
30.50
31.20
31.10
17.30
30.50
29.23
81
19.55
Gross margin%
33.70
34.25
37.15
37.35
40.16
38.54
36.87
38.17
35.98
33.39
23.01
36.87
37.01
87
9.33
Operating margin%
6.04
3.75
6.02
8.25
5.75
4.77
5.14
7.89
9.80
11.79
23.12
7.89
6.03
30
28.17
Net margin%
7.65
9.31
10.27
9.10
6.75
7.77
6.82
8.39
7.89
9.62
22.63
7.89
8.14
45
7.599
P/E ratio (avg)x
10.92
10.83
11.91
12.97
13.41
15.01
13.94
13.78
14.79
14.16
20.37
14.16
13.59
40
18.00
EV/EBITx
27.92
28.96
27.49
27.39
27.63
29.42
31.11
31.14
29.80
31.12
6.941
31.11
29.19
17
19.68
FCF yield (avg)%
27.82
30.47
31.86
34.53
32.25
32.14
31.60
31.68
33.51
34.36
3.91
32.14
32.00
40
10.45
FCF margin%
12.26
11.90
12.16
13.56
13.62
10.66
7.90
5.06
2.28
3.71
24.31
5.06
11.28
77
0.893
FCF / Net incomex
1.169
1.174
1.189
1.194
1.148
1.231
1.149
1.289
1.397
1.471
0.173
1.289
1.192
74
16.19
ROIC%
26.94
26.74
29.73
32.35
33.90
34.47
32.50
29.62
31.60
33.86
9.34
32.50
31.97
52
27.21
Return on equity%
17.45
16.66
13.72
16.56
15.64
16.97
15.82
16.10
17.04
16.66
28.53
16.66
16.61
30
7.24
Return on assets%
5.40
4.03
4.14
2.64
2.16
0.40
2.62
2.44
2.73
0.40
27.41
2.44
2.63
33
62.32
EPS₩
149.80
158.32
166.13
164.33
176.23
163.69
149.81
149.19
146.61
133.85
69.06
(5.35%)
(1.33%)
—
24.56
EPS growth%
2.24
2.59
0.40
0.40
0.40
3.10
2.99
5.98
3.37
2.82
24.62
3.10
2.71
75
100.33
Bookvalue per sh₩
142.71
144.17
158.44
160.69
185.61
206.85
233.12
237.75
222.46
235.98
185.26
4.92%
6.45%
—
80.65
FCF per share₩
199.40
191.28
176.33
170.13
183.92
185.62
177.54
167.05
146.68
141.05
59.80
(5.17%)
(2.91%)
—
54.17
Dividend per sh₩
61.43
63.25
71.25
82.49
92.28
99.18
102.36
112.84
129.90
134.21
57.66
7.78%
9.21%
—
20.67
Div yield (avg)%
27.72
27.44
27.17
26.51
24.83
26.42
25.26
26.81
26.16
25.03
9.88
26.16
26.46
60
22.61
Payout ratio%
27.59
25.49
25.71
27.11
26.89
25.60
25.10
22.24
21.83
24.72
19.37
24.72
25.54
80
46.53
Shares (diluted)M
49.60
52.34
55.41
62.74
60.08
64.38
65.22
66.54
70.25
75.25
46.65
4.61%
4.06%
34
25.73
Buyback yield%
22.79
23.24
22.52
25.18
22.36
22.76
22.08
20.46
19.29
17.91
9.86
20.46
22.44
5
0.431
D/E ratiox
1.148
1.059
1.037
1.038
1.180
1.192
1.310
1.397
1.312
1.271
0.552
1.310
1.186
6
6.709
Enterprise value₩B
7.363
7.988
8.515
8.961
9.771
9.691
10.21
11.60
12.37
12.19
17.95
4.53%
5.01%
49
2.850
LT debt₩B
12.75
12.16
11.26
11.81
11.87
10.30
8.926
9.419
10.19
9.625
11.64
(4.10%)
(3.26%)
27
Revenue
₩23.68B
8.42%
1.00×
Cost of revenue
₩12.67B
8.72%
1.03×
Operating expenses
₩4.836B
7.62%
0.93×
Goodwill & intangibles
17.09%
Property and equipment
16.66%