3.101
Revenue₩B
2.699
2.781
2.867
2.930
2.920
2.958
3.006
3.076
3.082
3.134
3.177
1.42%
1.64%
47
8.31
Revenue growth%
29.73
32.61
32.78
30.67
33.50
31.31
33.69
33.06
35.85
36.04
18.15
33.69
32.92
69
7.84
Gross margin%
21.95
21.01
22.07
23.57
23.32
22.19
22.03
20.00
17.08
18.93
15.96
20.00
21.99
73
9.07
Operating margin%
22.50
20.66
19.58
20.15
20.69
19.80
22.16
23.20
22.88
25.28
29.38
22.88
21.43
26
18.12
Net margin%
13.54
10.71
8.59
9.49
9.41
11.15
13.53
14.42
15.86
16.66
29.25
14.42
12.34
57
30.32
P/E ratio (avg)x
24.19
24.65
25.87
25.16
22.22
23.46
21.61
21.17
21.23
22.63
36.90
21.61
23.05
57
14.99
EV/EBITx
11.45
11.42
12.58
11.33
12.33
11.80
12.10
13.03
13.57
12.22
13.48
12.22
12.16
25
19.69
FCF yield (avg)%
3.41
1.29
3.30
1.45
0.40
0.40
0.40
0.40
1.73
1.24
27.61
0.40
1.26
63
22.55
FCF margin%
25.98
24.43
22.79
24.16
24.39
23.18
25.10
26.69
28.75
29.55
4.81
26.69
24.77
78
1.400
FCF / Net incomex
1.057
1.116
1.065
0.961
0.834
0.892
0.880
0.848
0.904
0.845
0.627
0.880
0.898
53
9.50
ROIC%
17.71
17.20
16.89
19.82
20.57
20.50
22.10
21.76
22.85
20.62
20.91
21.76
20.53
39
8.13
Return on equity%
17.55
20.27
18.34
18.38
16.84
16.15
19.14
20.36
18.53
21.20
7.23
19.14
18.46
44
19.20
Return on assets%
20.81
23.00
22.80
23.65
21.00
18.30
16.35
19.23
18.63
17.68
26.57
18.30
20.02
12
194.70
EPS₩
243.96
242.53
254.88
286.47
287.53
276.19
271.92
318.50
324.00
341.30
204.31
3.49%
4.21%
—
11.16
EPS growth%
9.86
11.41
10.00
7.27
9.74
10.54
8.84
6.28
7.20
7.42
6.66
7.42
9.29
30
54.03
Bookvalue per sh₩
102.54
98.82
107.46
105.20
93.56
104.08
107.94
108.84
121.77
136.74
46.42
7.89%
3.33%
—
42.20
FCF per share₩
232.07
254.98
252.35
281.41
297.59
342.74
390.86
434.51
485.75
519.49
69.70
11.79%
8.90%
—
46.87
Dividend per sh₩
179.52
192.34
193.68
178.40
168.30
175.43
183.97
162.89
160.97
152.60
159.48
(1.94%)
(2.20%)
—
4.67
Div yield (avg)%
16.88
18.85
21.58
20.42
21.40
22.10
24.96
25.98
23.01
20.69
12.74
23.01
21.49
19
23.53
Payout ratio%
26.27
26.70
23.81
24.55
22.17
25.05
23.75
25.62
26.74
28.71
10.39
25.62
25.34
38
15.59
Shares (diluted)M
17.42
18.22
17.48
16.33
18.08
18.12
16.82
17.74
19.25
19.18
16.19
1.19%
1.38%
20
5.23
Buyback yield%
9.94
8.88
6.85
7.64
5.84
4.17
2.20
0.40
1.39
2.43
7.14
2.20
5.01
73
0.119
D/E ratiox
1.740
1.972
2.029
1.971
2.056
2.382
2.345
2.424
2.820
2.848
0.322
2.424
2.201
40
2.758
Enterprise value₩B
2.267
2.165
2.290
2.303
2.271
2.252
2.167
2.308
2.198
2.190
0.141
(0.72%)
(0.51%)
52
1.183
LT debt₩B
4.513
4.695
4.750
5.553
6.316
5.999
5.704
5.788
6.459
6.552
2.413
0.74%
5.50%
48
Revenue
₩3.134B
1.64%
1.00×
Cost of revenue
₩1.879B
1.83%
1.02×
Operating expenses
₩736.3M
1.57%
0.99×
Property and equipment
20.34%
Cash and investments
16.06%