7.412
Revenue₩B
10.13
10.75
10.92
11.22
11.83
12.02
12.43
13.11
13.83
14.17
8.285
3.67%
3.96%
85
26.21
Revenue growth%
11.80
12.67
15.50
18.16
17.00
16.88
17.88
18.55
18.10
21.06
22.99
18.10
17.44
52
27.47
Gross margin%
11.92
14.41
14.47
16.24
17.07
16.34
14.82
16.91
19.76
19.60
19.01
16.91
16.29
37
4.59
Operating margin%
21.72
22.43
23.82
26.76
26.86
24.67
22.15
23.11
21.16
18.49
19.41
22.15
22.77
37
19.26
Net margin%
30.80
32.34
33.09
33.73
34.66
36.32
39.09
39.98
39.81
39.86
10.82
39.81
35.49
41
33.90
P/E ratio (avg)x
20.26
21.66
22.30
22.76
23.85
24.41
23.84
24.79
28.00
32.49
25.83
24.79
23.85
54
22.17
EV/EBITx
14.16
15.93
19.00
18.98
19.22
19.42
23.34
25.92
25.41
26.72
28.92
25.41
19.32
36
27.84
FCF yield (avg)%
16.33
14.50
14.07
15.00
17.95
15.32
15.93
17.64
20.21
22.41
25.85
17.64
16.13
85
19.73
FCF margin%
25.58
26.12
27.00
25.28
28.16
26.74
24.78
23.22
23.26
20.48
20.88
23.26
25.43
12
0.940
FCF / Net incomex
0.941
0.884
0.880
0.887
0.952
1.087
1.019
1.007
1.084
1.224
1.641
1.084
0.980
83
13.20
ROIC%
6.16
6.80
7.36
6.29
4.39
3.95
4.72
3.16
5.04
3.26
6.68
3.95
4.88
54
3.44
Return on equity%
9.98
12.20
15.07
14.90
16.45
15.22
15.26
14.14
14.38
17.07
20.18
15.22
14.98
80
22.09
Return on assets%
25.32
23.48
21.67
20.67
22.57
21.45
21.77
22.55
24.40
26.20
3.17
22.55
22.56
92
81.60
EPS₩
74.16
64.42
58.98
61.03
59.35
55.41
56.55
49.44
53.28
55.82
84.34
(1.22%)
(2.61%)
—
5.21
EPS growth%
27.27
24.81
23.98
23.19
21.91
23.36
26.24
26.60
26.07
25.17
5.22
26.07
24.99
73
26.70
Bookvalue per sh₩
30.73
30.53
26.94
27.30
28.89
28.31
29.63
29.53
31.15
32.21
72.55
2.20%
0.18%
—
85.94
FCF per share₩
113.51
125.03
127.78
142.90
158.43
161.86
184.42
191.11
192.90
226.17
39.66
7.38%
6.59%
—
50.97
Dividend per sh₩
55.27
48.75
49.06
45.74
40.57
39.66
38.97
35.81
34.08
32.91
49.52
(4.10%)
(5.18%)
—
26.34
Div yield (avg)%
7.37
9.68
11.24
9.96
12.19
10.05
10.84
13.83
13.26
15.44
29.70
13.26
11.04
54
20.51
Payout ratio%
26.80
29.00
26.49
24.25
26.59
28.88
31.57
32.02
34.23
32.86
14.28
32.02
28.94
25
47.68
Shares (diluted)M
43.81
45.60
51.28
58.30
62.07
67.35
77.16
89.12
87.42
94.38
47.78
8.74%
7.63%
35
15.59
Buyback yield%
22.68
22.66
25.40
24.36
23.47
23.28
21.58
18.97
18.29
18.11
28.49
18.97
22.67
64
1.734
D/E ratiox
0.299
0.342
0.386
0.374
0.414
0.443
0.435
0.445
0.529
0.571
0.570
0.445
0.425
29
9.527
Enterprise value₩B
10.10
11.52
12.86
14.05
13.04
12.12
11.88
11.34
11.35
10.57
7.086
(4.11%)
1.35%
42
10.18
LT debt₩B
7.028
7.227
7.601
8.376
8.500
8.581
8.290
9.309
10.28
11.45
3.900
6.14%
5.39%
47
Revenue
₩14.17B
3.96%
1.00×
Cost of revenue
₩8.415B
4.29%
1.03×
Operating expenses
₩2.908B
3.43%
0.95×
Property and equipment
18.93%
Cash and investments
15.75%