68.79
Revenue₩B
423.4
442.6
481.1
516.7
545.1
577.4
602.4
637.3
686.8
741.0
74.97
6.33%
6.51%
79
20.47
Revenue growth%
4.52
6.90
8.25
9.72
11.41
14.35
16.53
17.09
15.12
15.93
26.51
15.93
12.88
88
21.32
Gross margin%
20.88
18.24
16.19
17.64
18.05
18.44
20.07
20.10
19.26
20.57
12.09
20.07
18.85
50
21.07
Operating margin%
24.13
22.80
20.45
23.27
26.11
26.45
23.83
25.11
22.93
21.53
23.04
23.83
23.55
84
23.04
Net margin%
22.31
20.96
19.69
21.07
18.49
18.90
18.26
17.77
15.77
13.89
6.07
17.77
18.69
86
26.28
P/E ratio (avg)x
32.90
36.02
39.14
36.85
40.21
39.48
35.87
32.51
34.37
33.82
11.50
34.37
35.95
61
16.74
EV/EBITx
35.93
34.72
40.40
45.35
50.91
49.28
48.02
46.23
44.79
52.71
14.28
48.02
45.79
34
20.77
FCF yield (avg)%
0.57
0.81
0.40
3.30
4.50
2.38
4.02
4.97
7.43
6.59
19.12
4.97
3.66
27
18.49
FCF margin%
12.74
11.34
13.18
15.24
17.66
17.21
18.15
19.13
19.35
17.95
10.93
18.15
17.43
27
0.565
FCF / Net incomex
0.964
1.036
0.935
0.965
0.974
0.933
0.805
0.747
0.687
0.610
1.699
0.747
0.934
27
17.21
ROIC%
29.86
30.41
31.68
30.66
30.33
30.39
30.02
30.86
31.64
30.50
22.60
30.50
30.46
95
16.49
Return on equity%
30.28
27.84
29.70
29.30
31.47
33.39
34.48
32.50
34.12
31.29
14.85
33.39
31.38
49
20.44
Return on assets%
19.63
20.59
23.33
23.51
22.88
23.32
20.55
23.26
22.47
24.77
8.98
23.26
23.07
85
432.59
EPS₩
415.55
437.20
457.71
478.92
539.66
518.14
567.67
639.22
686.54
727.28
454.26
6.15%
5.74%
—
16.77
EPS growth%
10.27
10.57
12.43
13.73
15.37
17.77
16.46
15.02
17.97
17.08
10.18
17.08
15.20
20
476.32
Bookvalue per sh₩
1,571
1,695
1,675
1,582
1,583
1,554
1,741
1,577
1,580
1,479
1,137
(1.35%)
0.38%
—
661.29
FCF per share₩
1,640
1,634
1,872
1,759
1,947
1,853
1,971
1,905
1,992
2,325
416.92
3.61%
3.86%
—
1,065
Dividend per sh₩
834.67
953.37
924.34
951.31
1,039
1,099
1,140
1,211
1,200
1,410
1,391
6.31%
6.63%
—
11.36
Div yield (avg)%
4.52
2.30
0.74
3.62
4.60
4.08
3.91
6.04
4.24
5.27
6.95
4.24
4.16
61
27.66
Payout ratio%
15.43
13.24
14.83
17.51
15.51
13.06
11.84
10.01
11.78
9.68
18.03
11.78
13.15
19
183.2
Shares (diluted)M
165.8
171.8
179.2
178.8
179.7
167.6
156.2
162.3
147.6
134.1
182.6
(5.69%)
(3.33%)
74
5.82
Buyback yield%
24.38
23.83
21.60
23.80
26.63
27.35
25.80
27.31
28.75
26.26
18.83
27.31
26.03
85
1.498
D/E ratiox
0.769
0.698
0.771
0.765
0.808
0.783
0.876
0.922
0.911
0.985
0.574
0.911
0.796
42
259.9
Enterprise value₩B
696.3
753.3
760.7
679.1
660.7
569.7
549.0
498.4
497.5
532.0
751.5
(4.24%)
(3.10%)
36
31.70
LT debt₩B
185.6
207.8
238.4
232.2
234.9
231.6
237.7
273.5
305.3
354.9
724.1
8.60%
6.83%
34
Revenue
₩741.0B
6.51%
1.00×
Cost of revenue
₩416.3B
6.39%
0.99×
Operating expenses
₩166.5B
6.52%
1.00×
Cash and investments
16.99%
Property and equipment
15.19%