32.37
Revenue₩B
48.74
50.19
51.26
51.80
53.46
54.88
57.91
60.56
62.46
64.00
35.93
3.66%
3.14%
65
10.48
Revenue growth%
29.41
27.61
29.72
28.50
29.68
30.13
32.44
34.34
35.54
35.21
12.22
34.34
29.93
12
4.97
Gross margin%
34.63
33.13
31.17
31.14
33.15
32.73
29.81
27.71
30.06
31.72
5.14
30.06
31.45
33
3.12
Operating margin%
16.64
14.00
14.26
16.10
13.67
16.61
14.75
12.33
13.39
10.41
10.05
13.39
14.13
11
11.63
Net margin%
5.63
8.22
7.22
4.40
6.15
8.26
10.87
8.22
7.50
6.12
13.73
8.22
7.36
14
34.14
P/E ratio (avg)x
42.86
41.18
45.24
48.52
48.07
46.19
54.26
52.59
58.17
66.44
8.919
54.26
48.30
26
15.08
EV/EBITx
10.73
10.92
11.72
11.19
11.30
10.25
9.375
8.918
8.204
7.413
20.30
8.918
10.49
11
22.92
FCF yield (avg)%
2.58
3.33
5.60
3.08
3.60
5.90
6.75
8.92
7.16
5.08
13.01
6.75
5.34
57
16.96
FCF margin%
31.67
28.97
30.73
33.60
36.06
33.34
33.88
32.75
34.74
34.18
13.38
33.88
33.47
74
0.310
FCF / Net incomex
1.153
1.328
1.362
1.349
1.552
1.824
2.104
2.173
2.335
2.661
1.542
2.173
1.688
49
6.08
ROIC%
35.09
36.75
37.59
39.16
39.93
39.93
39.50
39.85
37.73
36.30
11.24
39.50
38.45
33
28.90
Return on equity%
29.55
30.68
28.09
26.39
24.36
23.08
20.84
18.64
15.79
13.83
22.08
18.64
23.72
11
29.51
Return on assets%
19.33
20.80
22.24
20.84
18.77
18.96
20.58
20.22
19.32
22.31
9.69
20.22
20.40
82
2,467
EPS₩
4,714
5,059
5,568
5,529
6,318
6,960
7,271
6,914
7,168
7,264
2,534
2.83%
5.16%
—
13.99
EPS growth%
16.56
16.76
18.00
18.58
17.80
18.57
21.24
23.03
22.63
20.81
22.56
21.24
18.58
87
1,583
Bookvalue per sh₩
2,077
2,166
2,105
2,089
2,167
2,120
2,122
2,147
2,356
2,526
3,775
3.12%
3.10%
—
4,153
FCF per share₩
980.51
1,145
1,101
1,126
1,298
1,238
1,378
1,337
1,574
1,700
3,054
5.53%
5.44%
—
3,521
Dividend per sh₩
4,430
4,263
4,418
4,949
5,612
6,540
6,598
6,364
7,480
7,759
1,852
6.69%
6.57%
—
9.05
Div yield (avg)%
27.37
27.87
28.10
26.84
24.04
22.79
25.64
24.01
23.10
22.78
26.48
23.10
24.84
7
14.29
Payout ratio%
4.28
2.36
3.28
4.41
1.67
1.33
1.96
4.44
3.28
3.61
28.55
3.28
3.28
85
12.34
Shares (diluted)M
20.82
22.46
23.17
21.86
23.62
24.85
24.69
27.52
27.10
28.09
12.21
3.53%
3.64%
12
16.14
Buyback yield%
14.82
15.09
15.88
13.10
11.34
9.48
8.91
9.18
7.06
6.01
15.87
8.91
10.41
68
0.620
D/E ratiox
2.159
2.479
2.935
3.392
3.754
4.298
5.021
5.972
7.216
8.389
0.735
5.972
4.026
59
8.930
Enterprise value₩B
21.32
20.07
19.17
17.18
15.76
16.65
17.53
18.45
17.66
18.96
8.257
3.78%
(1.18%)
77
47.69
LT debt₩B
4.337
4.639
5.158
5.669
6.133
6.208
6.700
6.173
6.340
5.878
18.58
(0.85%)
4.19%
63
Revenue
₩64.00B
3.14%
1.00×
Cost of revenue
₩26.94B
2.68%
0.96×
Operating expenses
₩15.92B
3.74%
1.06×
Property and equipment
19.31%
Goodwill & intangibles
16.18%