6.945
Revenue₩B
6.637
7.093
7.452
7.886
8.188
8.718
9.113
9.448
9.838
10.44
7.255
4.97%
5.25%
56
9.39
Revenue growth%
16.59
14.99
16.22
19.07
21.41
19.51
21.93
19.00
18.25
19.98
6.80
19.51
19.03
60
25.69
Gross margin%
29.70
27.93
26.48
27.36
26.77
24.23
22.53
19.92
20.60
21.88
13.70
21.88
25.36
46
28.75
Operating margin%
19.44
19.91
20.28
22.15
22.35
20.52
23.27
21.67
23.23
21.26
16.00
21.67
21.47
74
20.80
Net margin%
5.65
3.58
4.75
2.45
3.37
4.11
6.43
5.70
5.52
5.31
29.86
5.52
5.03
34
13.81
P/E ratio (avg)x
37.79
37.73
39.28
39.01
42.12
39.41
40.31
41.57
40.59
39.08
6.802
40.31
39.35
37
32.37
EV/EBITx
33.78
29.92
30.86
30.84
27.10
28.65
26.97
25.96
23.39
23.22
32.49
25.96
27.88
26
23.67
FCF yield (avg)%
28.42
29.98
28.32
29.37
30.42
32.68
30.69
31.17
30.76
31.63
26.10
31.17
30.56
20
24.27
FCF margin%
22.87
22.54
20.69
18.92
16.89
18.06
17.98
16.08
17.03
19.39
23.42
17.98
18.49
65
0.975
FCF / Net incomex
1.027
0.991
0.974
0.960
0.974
1.152
1.318
1.280
1.343
1.607
1.190
1.318
1.090
41
4.96
ROIC%
13.88
16.88
16.97
14.08
16.59
18.07
20.85
18.80
21.30
19.06
3.77
19.06
17.52
62
9.44
Return on equity%
10.64
12.62
12.46
15.27
13.60
12.70
11.27
9.00
9.57
12.37
23.41
11.27
12.41
84
18.93
Return on assets%
0.40
2.96
4.27
6.92
7.10
8.57
9.72
8.90
11.53
13.81
7.02
9.72
7.84
62
551.16
EPS₩
1,126
1,323
1,450
1,722
1,800
1,884
1,961
2,141
2,540
2,779
590.50
9.07%
11.19%
—
2.20
EPS growth%
23.18
21.38
23.38
24.17
25.36
28.02
25.46
25.81
26.72
23.89
4.14
25.81
24.77
19
556.38
Bookvalue per sh₩
1,076
1,267
1,505
1,684
1,728
1,808
2,164
2,257
2,573
2,495
475.87
7.63%
9.13%
—
144.35
FCF per share₩
312.97
307.89
338.92
304.10
328.43
303.53
331.40
326.32
330.02
321.66
254.39
(0.42%)
1.29%
—
381.39
Dividend per sh₩
286.46
320.63
294.72
327.88
345.76
342.07
377.47
373.76
365.02
384.49
213.59
2.15%
2.90%
—
15.65
Div yield (avg)%
19.15
17.85
20.31
21.90
20.22
17.96
18.32
18.45
18.33
15.56
27.24
18.32
18.39
42
3.80
Payout ratio%
28.33
29.40
32.37
30.01
29.71
27.62
30.15
27.27
29.39
31.17
10.99
29.39
29.56
17
4.285
Shares (diluted)M
4.982
5.539
5.168
4.954
5.263
5.191
5.219
5.263
5.656
5.371
4.227
0.41%
1.56%
66
7.04
Buyback yield%
17.55
18.73
20.58
19.14
21.27
19.33
20.86
22.93
20.90
18.38
12.14
20.86
19.96
94
0.131
D/E ratiox
1.064
0.923
0.900
0.772
0.691
0.603
0.616
0.671
0.595
0.535
0.563
0.603
0.681
43
7.249
Enterprise value₩B
1.325
1.333
1.414
1.384
1.450
1.419
1.323
1.348
1.494
1.597
8.197
1.95%
1.43%
93
3.553
LT debt₩B
1.471
1.359
1.333
1.163
1.244
1.323
1.308
1.428
1.312
1.155
3.768
(1.48%)
(2.96%)
28
Revenue
₩10.44B
5.25%
1.00×
Cost of revenue
₩7.306B
5.25%
1.00×
Operating expenses
₩2.033B
5.06%
0.98×
Property and equipment
20.71%
Cash and investments
18.56%
Goodwill & intangibles
15.68%