1.335
Revenue₩B
2.286
2.352
2.419
2.476
2.512
2.532
2.645
2.723
2.823
2.914
1.491
3.01%
2.58%
88
9.27
Revenue growth%
21.83
19.54
18.95
21.61
19.26
19.42
16.95
18.81
20.54
19.41
13.67
19.41
19.42
92
5.11
Gross margin%
14.10
11.31
12.61
12.18
11.64
14.52
14.82
13.25
14.57
15.05
5.06
14.57
13.68
91
3.70
Operating margin%
23.61
21.11
22.48
22.01
21.57
18.71
19.91
17.57
19.44
21.84
21.22
19.44
21.34
73
5.43
Net margin%
34.42
34.32
31.66
31.58
31.15
33.41
30.55
33.23
31.84
32.91
6.75
32.91
32.37
78
26.27
P/E ratio (avg)x
31.79
34.69
35.08
37.74
38.92
34.64
35.40
35.35
38.95
43.22
27.10
35.40
35.38
17
23.41
EV/EBITx
21.72
20.87
21.61
19.17
19.60
19.63
17.37
15.17
13.09
12.38
9.358
15.17
19.38
52
11.91
FCF yield (avg)%
1.15
1.69
4.10
4.55
7.00
8.09
6.86
9.08
8.69
9.92
16.74
8.69
6.93
34
26.91
FCF margin%
7.23
5.86
3.34
3.17
3.05
1.70
2.16
0.40
3.37
2.52
7.72
2.16
3.11
63
1.616
FCF / Net incomex
2.121
2.346
2.668
2.956
3.317
3.744
3.627
3.648
3.906
4.109
1.502
3.744
3.472
47
20.46
ROIC%
29.08
26.62
24.91
25.48
26.58
27.03
26.39
27.71
25.22
23.49
5.10
26.39
26.49
60
23.61
Return on equity%
25.62
27.58
25.91
25.84
23.53
24.36
23.14
22.06
24.51
24.91
29.34
24.36
24.71
38
10.73
Return on assets%
30.40
33.40
30.48
30.52
30.14
31.79
33.03
34.26
36.77
37.43
28.39
34.26
32.41
7
78.64
EPS₩
54.01
51.72
55.87
49.01
44.52
40.52
39.99
37.44
34.48
30.86
87.52
(7.07%)
(5.42%)
—
20.93
EPS growth%
22.73
24.08
26.64
27.70
29.72
29.06
30.79
33.78
31.56
34.28
7.69
31.56
29.39
71
18.79
Bookvalue per sh₩
87.37
86.25
80.71
80.83
87.48
97.60
106.33
110.02
119.95
127.11
114.48
7.76%
3.77%
—
97.96
FCF per share₩
72.40
73.76
70.61
65.09
57.66
59.52
52.25
47.11
49.38
51.26
61.92
(2.33%)
(3.08%)
—
118.66
Dividend per sh₩
48.39
43.70
42.59
38.22
36.70
34.11
36.96
35.78
32.06
33.23
34.67
(1.97%)
(4.08%)
—
5.13
Div yield (avg)%
6.53
7.36
5.72
5.38
5.45
4.53
4.69
3.45
5.39
7.45
24.31
4.69
5.42
40
14.46
Payout ratio%
24.07
25.40
22.91
24.86
25.51
28.02
29.99
30.08
32.92
32.37
17.53
30.08
26.76
42
23.56
Shares (diluted)M
31.97
32.57
32.13
36.16
34.02
35.29
38.00
38.43
39.17
38.17
22.60
2.32%
3.24%
90
24.85
Buyback yield%
9.89
12.44
10.18
8.12
5.78
3.31
5.16
3.11
5.68
4.83
5.95
4.83
5.73
34
1.589
D/E ratiox
0.253
0.271
0.262
0.241
0.252
0.231
0.249
0.264
0.258
0.279
1.596
0.258
0.256
52
2.691
Enterprise value₩B
3.411
3.444
3.440
3.893
4.300
4.435
4.270
4.832
5.622
6.541
2.259
8.75%
8.17%
58
1.673
LT debt₩B
0.773
0.828
0.814
0.816
0.952
1.056
1.104
1.221
1.378
1.507
1.200
9.62%
7.78%
82
Revenue
₩2.914B
2.58%
1.00×
Cost of revenue
₩2.040B
2.58%
1.00×
Operating expenses
₩482.4M
2.59%
1.00×
Property and equipment
17.15%
Cash and investments
16.26%