0.968
Revenue₩B
4.178
4.169
4.307
4.328
4.472
4.636
4.741
4.864
5.000
5.218
1.020
3.13%
2.48%
90
26.77
Revenue growth%
5.16
3.04
5.27
5.00
2.02
2.38
1.79
3.87
3.37
0.94
5.70
2.38
3.21
52
6.40
Gross margin%
15.41
17.55
18.53
15.86
18.22
15.60
18.14
20.67
19.13
20.96
23.54
19.13
18.18
39
18.35
Operating margin%
2.10
2.49
4.98
6.05
6.18
3.21
1.93
1.91
3.07
4.80
7.08
3.07
3.14
16
10.01
Net margin%
7.20
8.01
6.13
4.63
5.25
7.61
9.17
8.53
6.90
4.13
8.52
7.61
7.05
75
27.17
P/E ratio (avg)x
49.04
55.24
52.82
55.38
61.13
66.77
68.95
78.01
83.45
77.98
36.99
77.98
63.95
54
23.20
EV/EBITx
24.33
27.35
31.20
35.70
40.07
47.11
46.54
47.40
50.66
49.76
37.33
47.40
43.30
54
15.66
FCF yield (avg)%
0.40
1.06
1.02
0.95
3.61
6.30
5.75
8.35
10.72
12.02
15.93
8.35
4.68
69
20.06
FCF margin%
29.48
27.68
25.12
25.21
27.72
29.46
31.54
31.26
34.16
32.80
26.49
31.54
29.47
6
1.579
FCF / Net incomex
1.177
1.287
1.464
1.674
1.604
1.578
1.807
1.722
1.877
1.929
1.011
1.807
1.639
18
13.14
ROIC%
22.66
24.64
24.19
21.28
23.89
20.91
23.41
20.55
22.39
20.37
27.20
20.91
22.52
18
25.09
Return on equity%
27.95
25.95
26.80
25.44
28.36
28.36
26.90
26.80
24.68
24.15
23.30
26.80
26.80
93
23.48
Return on assets%
8.63
10.80
8.59
10.09
12.95
10.73
13.66
14.96
15.04
16.69
26.66
14.96
11.87
26
48.45
EPS₩
143.62
142.94
163.13
170.01
186.44
212.18
214.02
204.82
244.16
272.59
52.70
7.89%
6.17%
—
29.91
EPS growth%
19.13
16.93
16.45
19.25
18.88
17.14
15.00
16.52
15.78
18.69
21.68
16.52
17.04
39
15.09
Bookvalue per sh₩
48.46
55.65
60.40
62.04
67.32
76.64
80.76
78.88
94.21
96.13
81.12
7.38%
7.36%
—
21.52
FCF per share₩
147.65
158.67
174.71
199.68
209.87
236.20
265.53
299.83
303.03
315.91
95.56
8.52%
7.98%
—
107.18
Dividend per sh₩
25.03
30.31
30.42
33.76
33.17
38.95
42.79
49.93
53.91
56.35
69.42
11.18%
9.02%
—
26.93
Div yield (avg)%
0.40
0.40
3.01
3.20
0.80
0.40
0.40
2.70
0.40
1.23
4.89
0.40
0.60
12
20.00
Payout ratio%
18.72
16.25
15.31
13.31
10.95
12.25
11.48
11.62
10.82
11.51
19.09
11.51
11.94
73
32.36
Shares (diluted)M
47.55
55.81
54.29
62.62
65.82
74.19
81.18
79.54
88.99
87.53
32.81
5.87%
6.27%
88
4.79
Buyback yield%
21.88
22.53
24.66
26.94
24.75
24.18
21.59
22.59
25.38
27.67
13.31
24.18
24.42
85
1.763
D/E ratiox
0.334
0.349
0.319
0.297
0.258
0.234
0.203
0.187
0.160
0.138
0.303
0.187
0.246
70
1.394
Enterprise value₩B
1.483
1.773
2.151
2.445
2.759
3.157
3.338
4.060
4.135
4.509
1.314
10.32%
12.03%
58
1.726
LT debt₩B
2.925
2.823
3.066
2.944
2.998
3.446
3.580
3.844
4.079
4.834
4.465
10.02%
5.04%
24
Revenue
₩5.218B
2.48%
1.00×
Cost of revenue
₩2.896B
2.50%
1.00×
Operating expenses
₩1.138B
2.46%
1.00×
Property and equipment
17.71%
Goodwill & intangibles
17.69%
Cash and investments
15.19%