67.95
Revenue₩B
65.46
67.53
72.23
74.40
78.28
82.73
87.19
91.67
94.35
100.8
71.24
5.20%
4.72%
94
3.48
Revenue growth%
14.73
12.58
10.08
10.23
7.53
8.34
10.20
9.80
10.42
10.30
21.87
10.20
10.21
90
6.98
Gross margin%
28.46
31.01
33.35
35.70
35.78
36.92
38.08
40.17
38.45
35.73
16.42
38.08
35.75
28
5.90
Operating margin%
13.31
12.32
12.79
13.09
10.92
7.98
6.20
6.72
8.21
8.81
3.92
7.98
9.87
37
27.30
Net margin%
26.84
29.11
31.64
32.86
29.89
28.05
29.45
28.39
31.03
29.33
16.90
29.33
29.39
31
33.31
P/E ratio (avg)x
29.97
33.22
37.11
33.80
33.20
31.32
30.48
28.17
27.70
25.32
36.23
28.17
30.90
19
11.53
EV/EBITx
32.47
31.42
31.84
33.55
39.13
37.62
36.80
35.52
38.90
39.46
27.75
37.62
36.16
72
22.05
FCF yield (avg)%
23.52
24.11
23.98
26.79
26.58
29.36
31.32
32.10
33.36
35.60
4.93
32.10
28.07
16
15.08
FCF margin%
8.27
8.26
5.52
3.62
2.89
3.54
5.71
2.88
3.81
5.56
26.78
3.81
4.67
94
0.593
FCF / Net incomex
1.231
1.277
1.519
1.659
1.669
1.811
2.140
2.394
2.400
2.374
0.620
2.374
1.740
53
19.12
ROIC%
4.04
2.06
1.26
0.96
3.35
3.43
3.01
3.11
2.43
0.40
10.45
3.01
2.72
64
29.04
Return on equity%
28.53
29.64
26.70
28.17
30.26
27.53
28.72
31.64
31.90
30.95
20.04
30.95
29.18
48
22.84
Return on assets%
4.01
3.41
5.39
5.79
3.13
5.13
6.88
8.13
9.22
8.34
10.19
8.13
5.59
33
196.03
EPS₩
68.32
64.38
63.36
64.53
60.43
56.47
57.39
57.66
57.05
49.70
204.20
(3.84%)
(2.83%)
—
15.69
EPS growth%
26.18
24.45
24.13
23.97
22.54
22.24
23.62
21.52
21.40
19.82
25.48
21.52
23.08
67
60.75
Bookvalue per sh₩
260.98
284.00
275.07
261.92
271.89
286.00
333.19
314.17
356.13
382.36
192.00
7.06%
4.62%
—
281.40
FCF per share₩
520.24
529.45
531.55
619.82
679.96
779.88
809.53
852.78
996.00
1,173
244.61
11.52%
9.37%
—
227.14
Dividend per sh₩
93.16
96.26
83.19
71.80
68.87
59.16
51.24
43.52
44.18
37.39
80.66
(11.50%)
(9.82%)
—
6.08
Div yield (avg)%
22.16
21.61
21.33
22.09
23.28
24.65
27.17
28.93
31.14
32.85
14.47
28.93
23.96
6
6.26
Payout ratio%
27.65
26.72
23.93
23.71
21.76
20.09
22.66
25.58
25.25
23.64
16.22
23.64
23.82
82
236.1
Shares (diluted)M
189.6
204.4
226.2
196.5
171.7
187.4
163.5
160.1
160.7
145.5
233.4
(3.26%)
(3.71%)
83
11.21
Buyback yield%
2.06
0.40
2.79
2.06
4.70
7.30
6.72
8.05
8.81
11.59
6.07
8.05
5.71
45
1.135
D/E ratiox
0.980
1.133
1.218
1.452
1.681
2.016
1.992
2.212
2.255
2.315
1.228
2.212
1.836
24
75.74
Enterprise value₩B
6.680
6.500
5.917
5.428
5.949
5.569
6.230
5.647
5.693
5.771
60.46
(0.61%)
(0.97%)
81
73.81
LT debt₩B
71.49
65.11
64.09
65.60
64.81
60.37
54.97
51.72
54.21
59.19
49.00
(1.80%)
(2.94%)
8
Revenue
₩100.8B
4.72%
1.00×
Cost of revenue
₩61.79B
4.50%
0.98×
Operating expenses
₩19.04B
4.93%
1.02×
Property and equipment
18.96%
Goodwill & intangibles
17.22%