24.52
Revenue₩B
16.58
18.23
19.54
21.71
23.53
25.30
27.12
30.00
32.28
34.34
26.11
7.85%
8.53%
55
17.17
Revenue growth%
27.74
27.67
26.56
26.67
27.44
24.95
22.13
22.50
19.59
17.33
26.57
22.13
25.75
10
26.31
Gross margin%
29.24
27.58
27.07
30.05
30.04
28.87
28.85
28.53
28.90
27.68
20.14
28.85
28.86
15
22.37
Operating margin%
25.78
26.63
28.49
26.09
27.02
28.99
27.77
28.09
26.63
27.14
4.85
27.77
27.08
72
22.64
Net margin%
30.51
31.11
30.92
30.95
28.73
26.23
25.51
26.41
26.67
28.55
8.68
26.41
28.64
45
22.54
P/E ratio (avg)x
9.400
9.621
9.442
8.630
8.050
7.699
7.222
6.485
6.845
7.316
27.85
7.222
7.875
49
26.00
EV/EBITx
9.505
8.526
7.260
7.575
8.098
7.110
6.426
6.318
6.186
5.562
36.66
6.318
7.185
92
26.46
FCF yield (avg)%
23.81
24.87
25.89
23.68
26.64
27.49
25.33
25.04
25.23
27.17
3.09
25.33
25.28
73
16.72
FCF margin%
16.17
16.60
14.79
15.64
14.56
14.60
17.18
18.19
19.11
18.32
21.20
18.19
16.39
72
1.628
FCF / Net incomex
0.901
1.021
0.994
1.181
1.323
1.292
1.379
1.509
1.658
1.744
0.833
1.509
1.307
68
13.79
ROIC%
2.40
0.84
0.88
2.92
3.45
3.73
4.66
3.76
2.11
3.15
23.09
3.73
3.04
13
13.00
Return on equity%
28.69
27.62
29.28
27.99
29.97
30.66
30.20
29.83
27.50
28.64
4.59
29.83
28.98
20
28.24
Return on assets%
16.83
18.40
15.71
12.77
10.23
8.64
10.85
11.00
11.90
9.34
5.67
10.85
11.45
31
228.89
EPS₩
56.22
61.70
59.28
62.46
63.02
64.82
57.84
52.33
51.77
55.59
236.83
(2.48%)
0.86%
—
22.11
EPS growth%
24.07
27.02
26.75
28.30
30.29
32.37
31.96
30.47
31.69
34.15
25.85
31.96
30.38
24
57.80
Bookvalue per sh₩
375.33
383.68
410.57
418.85
437.20
488.19
564.99
650.83
716.04
680.46
256.72
9.25%
6.38%
—
211.79
FCF per share₩
68.90
68.72
63.74
67.71
60.19
66.06
71.69
72.81
72.63
72.15
164.31
3.69%
1.05%
—
225.66
Dividend per sh₩
194.44
206.57
207.43
203.84
220.01
220.15
193.34
212.36
212.60
222.21
163.96
0.20%
0.69%
—
7.62
Div yield (avg)%
11.42
13.69
10.93
13.83
14.94
13.41
12.12
14.50
14.68
14.37
26.25
14.37
13.76
6
5.39
Payout ratio%
6.86
4.70
4.73
6.63
9.33
8.18
9.86
8.07
10.35
11.31
23.70
9.86
8.12
69
40.91
Shares (diluted)M
35.26
33.51
33.38
30.52
33.00
33.23
30.54
26.86
25.90
26.44
39.77
(4.33%)
(4.23%)
92
18.62
Buyback yield%
17.38
15.10
14.98
13.73
10.78
10.08
11.13
13.01
10.30
9.08
18.44
10.30
12.07
55
1.295
D/E ratiox
0.229
0.222
0.242
0.241
0.275
0.290
0.326
0.376
0.378
0.413
0.887
0.376
0.282
9
18.13
Enterprise value₩B
45.31
50.95
50.30
53.75
54.48
60.54
71.11
69.34
81.51
89.53
17.49
10.45%
8.71%
30
4.007
LT debt₩B
29.50
27.52
27.67
31.00
30.76
29.78
29.92
28.21
32.78
37.51
15.69
4.05%
2.08%
92
Revenue
₩34.34B
8.53%
1.00×
Cost of revenue
₩17.01B
8.27%
0.98×
Operating expenses
₩6.754B
8.93%
1.04×
Property and equipment
17.05%
Cash and investments
16.58%