3.291
Revenue₩B
13.24
14.52
15.95
17.08
18.24
19.72
21.20
22.68
24.17
26.51
3.640
7.77%
7.77%
61
13.26
Revenue growth%
11.11
10.62
9.50
6.68
8.06
7.67
5.24
6.55
8.93
10.48
9.78
7.67
8.49
45
20.86
Gross margin%
3.14
3.97
3.24
0.49
3.04
5.06
6.23
8.41
10.19
8.92
11.03
8.41
4.51
28
16.53
Operating margin%
26.03
25.50
26.44
24.26
23.28
24.61
27.20
27.28
24.51
23.12
25.67
24.61
25.06
65
24.93
Net margin%
23.83
25.88
28.82
26.12
27.50
25.35
26.99
27.32
30.31
29.68
6.33
27.32
27.15
57
15.18
P/E ratio (avg)x
20.81
20.62
20.04
19.48
18.45
16.03
15.46
15.43
16.49
16.03
7.981
16.03
17.47
53
26.20
EV/EBITx
58.07
60.55
68.38
80.68
90.08
103.1
102.8
112.7
108.9
119.1
25.54
108.9
96.43
60
4.42
FCF yield (avg)%
17.51
18.23
15.93
13.80
15.13
17.82
15.93
13.80
11.32
9.38
2.30
13.80
15.53
92
10.02
FCF margin%
11.66
12.34
13.98
12.35
15.33
14.22
13.21
10.79
9.57
7.54
22.55
10.79
12.34
63
0.422
FCF / Net incomex
0.521
0.528
0.560
0.607
0.576
0.575
0.669
0.693
0.749
0.799
1.244
0.693
0.592
15
6.49
ROIC%
17.18
14.27
15.84
16.11
15.36
16.88
15.65
15.49
17.78
19.57
15.33
16.88
15.98
73
2.19
Return on equity%
11.92
10.97
12.20
11.57
10.50
10.74
9.33
6.39
3.44
0.96
13.78
6.39
10.62
66
25.62
Return on assets%
25.30
22.58
19.90
20.70
21.64
24.50
26.34
28.94
26.44
24.72
4.87
26.34
24.61
60
513.93
EPS₩
467.07
479.94
452.83
470.35
471.54
526.59
580.30
597.41
598.99
584.48
570.11
4.39%
2.18%
—
19.72
EPS growth%
11.46
12.86
11.68
10.55
9.79
6.91
6.58
8.60
8.55
7.63
21.08
7.63
9.19
85
177.76
Bookvalue per sh₩
589.79
655.03
580.60
536.25
517.08
554.95
589.41
613.73
558.55
524.57
466.11
0.29%
(0.48%)
—
423.95
FCF per share₩
614.35
606.42
598.01
689.91
748.77
889.46
957.52
1,050
1,055
1,244
141.80
10.69%
7.50%
—
104.97
Dividend per sh₩
637.13
725.15
714.71
750.81
789.13
812.17
843.81
940.31
1,001
1,015
187.02
5.16%
4.76%
—
4.75
Div yield (avg)%
28.01
30.64
32.99
33.74
31.05
31.65
29.97
29.66
26.67
26.79
4.42
29.66
30.31
78
27.50
Payout ratio%
22.30
25.13
24.43
26.16
27.98
28.13
30.27
28.72
30.15
32.18
13.17
30.15
28.05
10
82.35
Shares (diluted)M
118.8
139.9
162.6
173.2
184.6
184.2
201.1
212.8
244.2
257.0
80.56
6.84%
9.84%
62
27.66
Buyback yield%
25.50
27.61
28.87
29.54
30.31
33.20
30.27
29.12
29.05
28.28
28.24
29.12
29.08
26
0.983
D/E ratiox
1.254
1.229
1.269
1.289
1.169
1.231
1.250
1.351
1.250
1.265
0.948
1.250
1.252
8
20.07
Enterprise value₩B
33.94
35.03
32.63
33.41
35.42
39.57
43.24
40.13
42.05
43.76
23.23
4.32%
2.35%
94
11.89
LT debt₩B
23.61
23.35
24.06
25.95
25.06
22.66
23.10
21.95
23.70
21.72
23.99
(2.82%)
(0.37%)
28
Revenue
₩26.51B
7.77%
1.00×
Cost of revenue
₩18.56B
7.77%
1.00×
Operating expenses
₩3.211B
7.58%
0.98×
Goodwill & intangibles
21.92%
Property and equipment
17.40%