72.58
Revenue₩B
80.13
83.11
83.40
85.72
86.50
86.70
89.68
92.35
95.81
99.45
77.63
2.83%
2.50%
36
4.92
Revenue growth%
12.49
11.94
13.48
11.50
13.36
15.07
16.11
17.48
20.33
17.78
4.19
17.48
14.28
65
8.97
Gross margin%
9.35
8.96
6.93
9.48
9.05
11.27
11.95
13.77
12.90
13.80
8.92
12.90
10.38
54
21.37
Operating margin%
15.22
15.78
15.00
14.49
13.80
16.66
14.90
16.75
13.91
12.38
28.23
14.90
14.95
94
5.51
Net margin%
24.85
25.67
24.92
22.62
23.72
22.43
20.53
22.17
21.90
24.36
14.32
22.17
23.17
93
19.03
P/E ratio (avg)x
22.04
20.53
20.27
18.19
17.88
17.33
18.32
15.98
15.74
15.59
7.789
15.98
18.04
53
7.695
EV/EBITx
17.14
18.38
17.76
16.39
17.59
18.17
19.12
20.92
21.84
20.42
23.38
20.42
18.27
59
11.12
FCF yield (avg)%
10.71
9.85
12.34
10.59
12.88
14.75
14.16
13.87
14.82
14.01
20.81
14.16
13.37
26
3.99
FCF margin%
11.70
9.41
10.02
12.36
11.51
12.72
11.17
12.98
10.29
7.38
28.82
11.17
11.34
13
1.469
FCF / Net incomex
0.157
0.140
0.128
0.110
0.094
0.083
0.079
0.069
0.067
0.059
0.755
0.069
0.088
19
21.38
ROIC%
16.36
15.38
16.95
18.01
17.60
18.25
16.32
18.06
20.23
19.36
24.28
18.25
17.80
58
20.55
Return on equity%
7.82
7.12
6.84
9.56
11.02
9.28
9.83
8.97
6.75
7.32
5.13
8.97
8.40
49
25.61
Return on assets%
24.35
23.94
23.92
23.85
25.25
27.01
28.20
28.56
27.75
26.26
13.88
27.75
25.76
71
337.07
EPS₩
506.89
490.89
498.22
464.99
512.30
471.29
473.45
503.23
451.17
464.76
352.61
(1.93%)
0.32%
—
14.04
EPS growth%
32.90
32.06
33.08
34.91
33.17
34.57
35.06
33.32
34.48
32.66
7.32
34.48
33.24
64
208.30
Bookvalue per sh₩
131.37
117.04
112.20
120.78
108.62
102.72
102.50
91.36
83.37
75.39
484.65
(7.04%)
(6.21%)
—
74.41
FCF per share₩
171.35
149.13
135.64
121.95
122.71
123.06
120.42
116.16
103.83
99.83
305.78
(4.04%)
(6.02%)
—
410.81
Dividend per sh₩
148.70
149.27
135.52
137.15
129.70
138.88
132.01
117.48
129.72
141.73
171.37
1.79%
(1.42%)
—
25.27
Div yield (avg)%
13.23
11.14
10.92
8.68
7.20
9.04
10.02
12.62
12.92
15.33
3.81
12.62
11.03
48
11.33
Payout ratio%
24.02
22.81
25.45
26.29
26.56
29.49
29.28
29.90
27.79
25.66
21.90
29.28
26.42
55
63.78
Shares (diluted)M
100.4
114.5
135.9
154.5
169.4
167.1
165.1
164.5
195.8
213.2
64.34
4.71%
8.74%
70
7.47
Buyback yield%
20.52
19.15
16.97
16.76
14.22
13.46
10.90
9.65
6.70
4.71
3.16
9.65
13.84
56
1.626
D/E ratiox
1.816
1.851
2.196
2.569
3.031
3.441
3.299
3.706
4.277
4.682
0.937
3.706
3.165
87
109.6
Enterprise value₩B
46.57
45.80
50.88
48.02
45.34
42.96
46.86
44.85
46.46
46.95
102.6
0.70%
0.49%
51
30.97
LT debt₩B
71.61
75.74
90.25
98.31
106.9
110.7
124.6
120.8
121.8
121.5
66.63
2.59%
7.18%
89
Revenue
₩99.45B
2.50%
1.00×
Cost of revenue
₩69.62B
2.50%
1.00×
Operating expenses
₩16.99B
1.53%
0.91×
Goodwill & intangibles
25.01%
Property and equipment
17.43%