4.194
Revenue₩B
5.976
6.475
7.014
7.664
8.375
9.264
10.23
11.22
12.34
13.56
4.409
10.11%
9.65%
38
14.00
Revenue growth%
9.59
11.70
13.40
15.68
12.80
12.66
13.64
13.60
14.16
12.72
21.54
13.60
13.10
89
16.81
Gross margin%
17.32
18.40
20.48
20.64
22.85
22.83
20.26
21.96
20.99
21.90
2.63
21.90
20.81
83
19.19
Operating margin%
11.82
12.23
9.24
6.84
9.26
11.30
8.98
11.96
11.70
11.95
2.66
11.70
11.50
64
3.04
Net margin%
25.09
26.38
29.13
30.68
28.94
26.53
24.83
22.26
20.22
22.11
28.97
22.26
25.74
91
6.540
P/E ratio (avg)x
12.27
12.53
12.07
12.23
13.21
14.97
17.07
19.01
21.68
22.01
29.15
19.01
14.09
91
28.76
EV/EBITx
6.104
5.701
5.869
6.463
5.925
5.780
5.543
5.910
5.869
6.073
14.86
5.869
5.890
62
16.25
FCF yield (avg)%
1.49
0.40
0.90
1.90
1.07
1.99
3.11
1.59
0.40
0.85
14.39
1.59
1.28
64
16.79
FCF margin%
8.41
10.88
8.05
8.58
5.83
4.90
6.71
6.75
7.55
7.84
28.33
6.75
7.70
24
0.527
FCF / Net incomex
0.366
0.329
0.280
0.282
0.286
0.267
0.251
0.258
0.253
0.245
1.133
0.253
0.273
50
23.96
ROIC%
14.47
15.60
14.88
15.85
14.62
12.64
15.14
17.02
17.74
19.32
14.87
17.02
15.37
14
7.98
Return on equity%
19.59
19.52
18.08
18.01
16.32
13.72
14.56
15.88
14.12
13.99
18.17
14.12
16.10
49
21.00
Return on assets%
9.35
9.99
8.21
9.85
11.09
12.20
14.35
15.00
15.71
16.01
5.42
15.00
11.64
80
521.24
EPS₩
580.07
645.19
646.08
756.24
822.27
878.47
983.11
979.31
965.82
1,051
561.31
5.03%
6.58%
—
21.02
EPS growth%
23.57
25.10
28.09
30.22
31.51
28.81
30.68
28.42
30.27
27.52
3.93
28.81
28.61
73
550.58
Bookvalue per sh₩
441.03
494.79
541.82
592.10
685.88
813.24
805.94
881.68
941.72
997.52
407.29
7.78%
9.01%
—
381.44
FCF per share₩
184.46
174.83
192.58
222.30
227.94
229.77
222.23
236.19
239.82
243.38
321.31
1.32%
3.31%
—
144.52
Dividend per sh₩
302.00
319.33
360.54
370.25
406.33
455.79
455.29
551.41
558.89
661.10
197.55
10.22%
9.36%
—
16.69
Div yield (avg)%
1.06
0.95
3.06
2.94
4.46
5.07
2.87
4.48
2.59
4.23
7.56
4.23
3.00
11
3.29
Payout ratio%
19.46
17.28
18.42
17.56
16.75
18.35
15.36
12.57
9.85
7.23
21.30
12.57
17.01
44
15.82
Shares (diluted)M
19.14
19.74
19.64
19.21
21.85
23.17
26.07
25.71
26.97
29.55
15.99
6.22%
4.53%
75
7.11
Buyback yield%
16.06
18.19
19.43
18.55
19.37
19.20
19.95
17.69
19.81
18.32
24.21
19.20
18.88
49
0.901
D/E ratiox
0.756
0.805
0.753
0.657
0.605
0.601
0.642
0.641
0.599
0.577
0.231
0.601
0.641
76
4.839
Enterprise value₩B
15.67
18.90
19.79
23.33
23.64
23.22
23.16
24.09
27.96
27.68
2.065
3.20%
5.88%
37
7.442
LT debt₩B
10.85
9.388
9.441
10.15
9.227
9.329
8.315
7.421
7.213
6.765
5.865
(6.02%)
(4.42%)
66
Revenue
₩13.56B
9.65%
1.00×
Cost of revenue
₩7.438B
9.59%
0.99×
Operating expenses
₩2.969B
10.02%
1.03×
Property and equipment
15.76%
Cash and investments
14.11%