59.90
Revenue₩B
55.56
58.82
62.04
65.74
67.89
71.20
74.10
76.52
79.73
82.77
65.00
4.04%
4.40%
8
9.39
Revenue growth%
30.59
30.58
33.36
36.09
34.00
31.48
32.16
32.81
30.39
27.83
23.28
31.48
31.82
21
13.35
Gross margin%
6.79
5.91
8.72
8.43
10.09
7.57
7.85
5.90
7.55
9.00
8.01
7.57
7.71
29
25.87
Operating margin%
11.39
10.81
11.48
13.73
14.80
12.93
10.76
9.79
12.68
15.19
11.50
12.68
12.08
27
25.33
Net margin%
5.70
7.80
7.81
10.34
7.50
9.99
8.09
10.34
8.84
10.22
3.72
9.99
8.46
42
13.96
P/E ratio (avg)x
34.09
35.97
40.42
36.47
36.97
34.84
36.71
35.24
37.34
41.10
17.55
36.71
36.59
46
20.68
EV/EBITx
13.35
13.93
13.70
14.66
12.90
12.86
11.27
9.661
10.50
10.34
36.38
10.50
12.88
77
13.26
FCF yield (avg)%
27.62
25.76
23.44
25.56
26.57
28.54
27.19
25.12
23.32
25.22
27.47
25.22
25.66
59
15.64
FCF margin%
20.72
22.67
20.35
22.49
23.18
25.30
24.00
22.98
21.71
22.81
6.06
22.98
22.74
65
0.569
FCF / Net incomex
1.083
1.111
1.106
1.160
1.108
1.101
1.217
1.161
1.064
1.000
0.911
1.101
1.107
9
29.67
ROIC%
25.84
23.79
23.29
23.65
21.58
21.83
21.29
23.00
24.15
25.78
29.41
23.00
23.47
41
23.06
Return on equity%
20.23
17.49
18.04
19.68
21.45
18.79
21.25
21.08
22.11
19.13
5.09
21.08
19.96
73
11.56
Return on assets%
22.20
20.98
21.64
23.38
21.15
22.72
25.44
24.52
24.62
25.05
18.73
24.62
23.05
69
663.32
EPS₩
982.94
953.78
920.91
1,043
1,089
1,011
1,068
977.25
963.23
1,011
708.64
(1.48%)
1.72%
—
6.18
EPS growth%
23.03
25.60
25.61
28.13
30.46
31.50
31.79
29.50
28.47
26.05
19.37
29.50
28.30
41
273.72
Bookvalue per sh₩
656.41
648.80
656.18
587.72
565.80
592.16
622.96
648.98
697.83
695.15
1,450
4.20%
1.68%
—
896.41
FCF per share₩
2,290
2,516
2,849
2,960
3,126
3,671
4,218
4,569
4,532
5,278
1,243
11.04%
8.92%
—
703.32
Dividend per sh₩
1,326
1,442
1,425
1,402
1,384
1,272
1,262
1,280
1,126
1,021
274.44
(5.90%)
(1.83%)
—
8.22
Div yield (avg)%
13.68
12.57
14.93
13.62
14.73
14.74
12.93
14.98
14.30
12.72
4.66
14.30
13.99
49
5.06
Payout ratio%
11.80
9.88
8.00
9.80
9.71
10.11
7.46
6.70
6.56
7.63
9.63
7.46
8.86
38
20.82
Shares (diluted)M
40.77
47.65
55.39
66.01
74.54
89.87
92.93
97.35
116.9
136.1
21.32
12.80%
13.19%
7
18.83
Buyback yield%
17.35
17.18
18.38
20.39
19.36
19.35
18.64
16.13
18.07
17.87
12.34
18.07
18.23
90
0.668
D/E ratiox
1.663
1.767
1.974
1.899
2.175
2.235
2.618
2.559
3.003
2.956
1.319
2.618
2.205
57
55.45
Enterprise value₩B
12.04
11.08
10.65
12.12
12.34
12.74
13.09
14.40
13.26
14.21
75.30
2.87%
1.00%
45
48.55
LT debt₩B
9.960
11.18
11.14
12.38
11.36
10.97
12.49
13.65
13.32
12.86
71.72
2.51%
2.48%
66
Revenue
₩82.77B
4.40%
1.00×
Cost of revenue
₩49.92B
4.49%
1.01×
Operating expenses
₩20.31B
4.16%
0.98×
Property and equipment
19.49%
Cash and investments
16.03%