3.101
Revenue₩B
9.412
10.33
10.92
11.91
12.83
13.77
15.14
16.03
17.45
18.90
3.205
8.06%
8.06%
12
12.76
Revenue growth%
15.28
16.06
14.90
12.43
14.53
15.97
14.98
15.08
17.91
18.79
21.74
15.97
15.18
36
6.43
Gross margin%
17.33
16.42
17.36
17.31
15.95
18.38
21.15
22.37
20.79
22.75
25.14
21.15
17.87
49
26.63
Operating margin%
24.92
22.45
23.76
24.29
25.98
28.04
26.16
24.39
23.22
21.79
15.45
24.39
24.34
63
8.76
Net margin%
26.03
26.41
26.71
27.65
27.82
26.55
23.96
23.92
24.50
26.19
2.45
24.50
26.30
69
15.86
P/E ratio (avg)x
17.28
16.23
15.12
15.22
15.81
16.23
16.78
16.75
14.97
14.12
33.06
16.23
16.02
88
16.55
EV/EBITx
23.68
25.64
26.08
28.79
28.81
29.79
25.92
26.28
24.90
26.37
22.14
26.28
26.18
42
18.70
FCF yield (avg)%
16.06
18.86
18.94
19.17
22.01
19.97
19.13
18.26
15.67
14.40
13.93
18.26
18.90
16
3.86
FCF margin%
21.36
22.27
25.01
25.92
26.59
27.62
29.95
30.46
33.00
30.88
28.46
30.46
27.10
20
1.109
FCF / Net incomex
0.239
0.215
0.230
0.241
0.238
0.208
0.200
0.207
0.218
0.238
1.215
0.208
0.224
16
10.09
ROIC%
5.90
3.55
5.42
4.15
2.25
0.40
0.40
0.78
0.70
2.55
9.76
0.70
2.40
47
9.23
Return on equity%
16.42
17.81
18.18
15.98
15.51
17.58
17.15
18.23
15.97
15.31
16.02
17.15
16.78
49
15.49
Return on assets%
21.21
23.50
23.81
22.28
20.72
20.76
22.07
20.68
23.23
23.20
20.84
22.07
22.18
40
284.07
EPS₩
141.46
137.60
141.36
163.58
175.33
187.67
190.85
187.89
216.78
243.90
308.64
6.82%
4.96%
—
2.28
EPS growth%
18.63
18.79
16.91
17.35
16.25
18.91
17.96
16.20
14.19
14.68
25.06
16.20
17.13
80
665.42
Bookvalue per sh₩
286.55
306.12
336.12
381.68
422.10
498.65
575.51
577.87
638.20
638.21
450.47
8.62%
8.63%
—
555.45
FCF per share₩
474.35
526.24
545.03
542.93
505.15
518.72
536.57
573.39
526.20
541.33
252.68
1.39%
1.92%
—
387.93
Dividend per sh₩
1,202
1,306
1,328
1,277
1,455
1,607
1,769
1,956
2,004
2,097
369.84
7.59%
5.48%
—
14.81
Div yield (avg)%
25.30
25.43
27.74
30.26
28.09
27.39
29.15
30.72
33.42
36.04
4.00
30.72
28.62
88
17.80
Payout ratio%
19.47
17.25
14.41
16.99
19.57
19.59
18.41
21.21
21.21
19.64
13.20
19.64
19.52
89
7.130
Shares (diluted)M
5.808
5.236
4.783
4.154
4.444
4.698
4.926
4.430
4.588
3.921
7.160
(2.47%)
(4.01%)
21
11.07
Buyback yield%
14.58
12.67
13.31
16.22
17.66
15.24
16.85
14.15
12.01
13.14
25.10
14.15
14.36
87
0.304
D/E ratiox
0.398
0.376
0.339
0.344
0.312
0.305
0.306
0.343
0.319
0.345
0.565
0.319
0.341
78
3.051
Enterprise value₩B
10.30
10.92
10.56
10.60
10.48
11.19
10.13
8.605
8.273
8.244
8.196
(4.69%)
(3.54%)
90
4.958
LT debt₩B
17.62
16.83
18.36
16.62
16.81
18.71
19.52
18.95
19.45
17.51
8.302
0.81%
(0.47%)
94
Revenue
₩18.90B
8.06%
1.00×
Cost of revenue
₩10.95B
8.17%
1.01×
Operating expenses
₩2.330B
7.03%
0.91×
Property and equipment
18.87%
Cash and investments
16.09%