14.26
Revenue₩B
32.59
33.63
33.98
34.53
35.36
35.20
35.57
36.59
37.62
37.48
14.71
1.17%
1.30%
52
21.27
Revenue growth%
22.04
19.58
20.47
20.62
19.41
21.52
20.59
20.42
18.95
20.89
2.50
20.59
20.53
33
9.31
Gross margin%
15.04
15.09
17.22
17.70
18.07
18.65
17.98
18.47
18.32
17.79
9.35
18.32
17.89
27
10.66
Operating margin%
15.38
16.47
18.67
19.24
19.43
18.57
20.86
19.84
21.16
21.43
5.04
20.86
19.33
6
9.28
Net margin%
24.27
26.77
27.55
25.98
25.39
27.42
27.64
25.65
25.62
23.65
9.23
25.65
25.81
42
19.18
P/E ratio (avg)x
11.09
11.75
12.64
13.65
15.74
17.50
16.64
18.20
20.82
22.71
24.33
18.20
16.19
86
27.08
EV/EBITx
50.45
60.15
66.87
65.81
71.24
84.17
82.16
96.99
104.4
107.5
22.05
96.99
76.70
84
11.63
FCF yield (avg)%
15.15
16.67
17.60
17.73
15.43
17.60
16.89
17.70
17.86
16.83
22.95
17.60
17.25
68
14.42
FCF margin%
13.48
13.82
11.60
13.47
12.03
9.86
8.10
9.50
8.02
8.65
9.81
8.65
10.73
42
1.577
FCF / Net incomex
1.313
1.391
1.436
1.356
1.335
1.244
1.260
1.162
1.289
1.284
1.682
1.260
1.301
37
22.18
ROIC%
8.87
7.12
8.15
9.69
8.20
7.57
9.10
10.77
12.13
13.15
19.45
10.77
8.98
67
9.00
Return on equity%
26.80
27.09
28.26
30.57
27.91
28.95
31.17
30.43
31.09
28.93
5.49
30.43
28.94
18
3.97
Return on assets%
9.03
6.17
5.47
7.84
5.09
3.39
4.45
1.72
1.67
0.40
17.21
1.72
4.77
41
785.16
EPS₩
325.88
359.48
354.86
368.71
377.80
397.48
395.57
470.50
517.94
601.46
815.01
9.75%
6.76%
—
24.38
EPS growth%
10.20
9.70
8.66
8.84
9.69
7.55
9.11
8.32
6.49
8.57
27.22
8.32
8.75
56
1,583
Bookvalue per sh₩
1,659
1,687
1,950
2,200
2,265
2,464
2,778
3,152
3,438
3,804
758.82
10.92%
9.41%
—
1,106
FCF per share₩
812.72
906.54
924.45
938.49
1,073
1,209
1,265
1,298
1,417
1,326
1,413
4.34%
6.65%
—
1,013
Dividend per sh₩
1,391
1,390
1,622
1,834
2,045
2,167
2,181
2,350
2,464
2,465
247.71
3.80%
5.71%
—
21.40
Div yield (avg)%
9.04
7.38
7.97
5.10
6.98
7.96
8.71
8.86
6.76
3.86
5.12
7.96
7.67
28
6.43
Payout ratio%
9.06
10.42
7.72
5.28
5.99
3.08
0.40
1.13
3.33
1.94
21.21
1.94
4.31
51
22.79
Shares (diluted)M
30.06
34.78
33.87
34.55
35.28
36.66
42.73
48.07
51.88
53.34
22.15
8.62%
6.32%
11
5.88
Buyback yield%
23.72
20.84
18.91
16.46
18.11
18.79
18.06
19.04
21.49
23.98
24.74
19.04
18.97
95
1.756
D/E ratiox
1.331
1.482
1.442
1.440
1.563
1.594
1.651
1.674
1.825
1.799
1.486
1.674
1.578
23
21.28
Enterprise value₩B
6.464
6.939
7.847
7.478
7.753
9.074
10.27
10.26
11.55
13.36
28.04
11.49%
7.73%
75
19.35
LT debt₩B
33.19
32.88
38.32
40.77
44.07
48.78
57.44
67.48
65.77
78.91
28.78
12.36%
10.24%
7
Revenue
₩37.48B
1.30%
1.00×
Cost of revenue
₩17.98B
0.99%
0.97×
Operating expenses
₩7.987B
1.63%
1.03×
Property and equipment
17.43%
Goodwill & intangibles
15.09%