62.93
Revenue₩B
29.96
32.09
34.76
36.57
40.04
42.76
46.44
49.94
54.40
57.69
69.50
7.58%
7.64%
70
4.40
Revenue growth%
20.32
20.55
18.79
20.92
23.52
22.93
22.64
21.08
19.81
19.63
10.24
21.08
20.74
49
16.44
Gross margin%
22.22
22.67
19.83
18.32
18.98
17.03
14.70
12.02
13.59
16.36
17.06
14.70
17.67
22
7.38
Operating margin%
25.73
25.38
23.43
24.99
25.20
23.99
25.87
27.12
27.20
25.44
24.26
25.87
25.41
48
4.76
Net margin%
22.68
19.93
20.58
21.06
22.04
20.12
17.67
17.46
15.18
12.41
18.83
17.46
20.02
34
32.22
P/E ratio (avg)x
35.36
34.05
35.68
41.37
40.04
40.36
40.48
39.30
45.38
49.96
10.94
40.48
40.20
92
36.49
EV/EBITx
28.56
32.21
31.13
32.25
35.61
37.94
36.89
39.85
40.25
44.74
23.51
39.85
36.25
22
19.67
FCF yield (avg)%
10.35
9.27
9.44
9.83
7.30
6.11
7.84
10.58
10.07
9.56
10.80
9.56
9.50
24
6.38
FCF margin%
25.26
23.46
25.64
28.32
31.05
33.62
32.42
30.96
31.88
30.73
6.01
31.88
30.85
41
0.622
FCF / Net incomex
0.189
0.185
0.193
0.184
0.160
0.139
0.132
0.120
0.126
0.129
0.107
0.129
0.150
25
17.83
ROIC%
0.40
0.40
0.40
0.40
3.36
4.98
7.38
6.67
5.38
2.77
3.84
5.38
3.06
85
14.14
Return on equity%
25.52
27.16
24.69
23.59
24.60
26.84
25.39
24.41
22.56
23.81
19.76
24.41
24.64
27
29.37
Return on assets%
27.80
26.41
29.31
28.42
26.49
29.38
28.28
26.73
25.74
28.59
4.09
28.28
28.04
57
291.52
EPS₩
336.18
355.06
420.49
489.14
556.00
591.76
655.72
707.23
833.88
988.91
310.09
12.21%
11.44%
—
26.55
EPS growth%
22.12
22.67
23.27
24.18
23.13
24.63
24.74
22.05
20.27
22.38
29.27
22.38
22.90
35
64.95
Bookvalue per sh₩
266.15
285.14
302.35
305.66
319.63
303.52
265.66
249.05
243.87
263.02
360.13
(3.82%)
(1.36%)
—
128.88
FCF per share₩
132.48
142.39
162.70
192.55
210.13
243.47
287.49
288.76
317.52
311.75
358.34
8.21%
8.75%
—
79.35
Dividend per sh₩
240.84
243.41
238.80
214.18
216.25
227.86
239.52
258.53
239.44
210.54
405.01
(0.53%)
(1.47%)
—
18.77
Div yield (avg)%
20.98
23.75
25.89
26.66
28.74
31.63
29.86
27.63
30.11
29.82
15.89
29.86
28.19
48
25.96
Payout ratio%
10.73
9.80
8.82
11.47
13.85
15.82
17.02
14.39
12.99
10.23
5.26
14.39
12.23
93
96.36
Shares (diluted)M
172.8
188.1
200.1
193.1
191.5
201.1
214.4
226.9
247.1
246.0
99.27
5.14%
5.47%
20
20.64
Buyback yield%
11.22
12.29
13.69
16.41
14.14
16.15
13.65
11.81
14.12
15.63
4.38
14.12
13.91
39
0.933
D/E ratiox
1.802
1.704
1.829
1.794
1.557
1.456
1.486
1.508
1.611
1.375
0.193
1.486
1.584
51
59.65
Enterprise value₩B
38.55
35.79
37.06
35.64
32.39
33.73
34.93
34.22
34.35
34.90
44.42
1.50%
(0.96%)
41
59.11
LT debt₩B
61.33
68.39
77.61
74.34
77.01
84.50
98.68
103.2
112.0
108.2
43.85
7.04%
7.53%
31
Revenue
₩57.69B
7.64%
1.00×
Cost of revenue
₩31.25B
7.78%
1.01×
Operating expenses
₩9.514B
7.67%
1.00×
Cash and investments
15.71%