29.88
Revenue₩B
51.85
53.84
55.06
57.11
58.04
59.57
62.45
64.15
67.22
70.60
31.99
3.99%
3.61%
51
17.86
Revenue growth%
18.48
17.11
17.16
16.71
16.69
16.28
17.49
17.89
20.20
17.76
17.40
17.76
17.32
54
9.19
Gross margin%
21.73
24.70
25.03
22.14
22.63
20.04
18.36
19.09
17.77
14.99
18.36
18.36
20.89
32
12.02
Operating margin%
29.98
31.30
31.88
33.77
33.97
34.24
31.99
33.38
34.75
32.62
7.87
33.38
33.00
48
19.18
Net margin%
19.33
17.36
18.51
17.94
20.57
20.18
22.96
21.61
23.99
26.71
4.30
22.96
20.37
12
30.97
P/E ratio (avg)x
11.73
11.48
12.36
13.57
13.31
12.58
11.39
11.36
10.67
11.65
17.08
11.39
11.69
86
34.77
EV/EBITx
49.05
49.46
50.33
60.11
71.21
74.69
83.33
80.80
82.74
94.59
27.13
82.74
72.95
90
8.84
FCF yield (avg)%
2.23
2.63
0.40
0.40
0.40
0.40
2.39
0.40
0.95
0.40
27.02
0.40
0.40
35
24.39
FCF margin%
18.40
20.14
22.72
24.10
24.48
26.28
27.28
26.87
24.86
25.68
2.35
26.28
24.67
58
1.786
FCF / Net incomex
0.654
0.589
0.643
0.594
0.652
0.647
0.690
0.619
0.646
0.653
0.927
0.647
0.646
10
24.15
ROIC%
9.45
8.67
9.98
7.14
10.11
9.42
8.04
6.45
8.98
6.19
24.59
8.04
8.83
70
13.44
Return on equity%
10.91
11.19
11.30
14.20
14.88
15.57
17.28
14.33
13.16
11.60
5.31
14.33
13.68
41
20.60
Return on assets%
20.60
18.64
16.86
17.63
18.83
18.91
18.64
16.41
15.31
12.43
10.98
16.41
18.13
6
678.01
EPS₩
2,025
2,111
1,923
2,111
2,042
1,906
1,727
1,577
1,435
1,297
743.33
(8.68%)
(3.17%)
—
9.61
EPS growth%
13.69
11.80
11.31
8.36
10.45
11.94
9.73
9.73
10.13
7.40
13.37
9.73
10.29
49
1,239
Bookvalue per sh₩
949.31
1,024
969.76
1,018
986.94
988.90
975.98
1,113
1,295
1,259
552.81
4.99%
4.18%
—
1,259
FCF per share₩
526.15
506.61
444.70
395.92
436.99
481.76
418.88
408.39
409.55
374.56
716.36
(3.04%)
(3.83%)
—
236.49
Dividend per sh₩
1,124
1,228
1,172
1,097
1,199
1,211
1,128
1,174
1,249
1,296
307.84
1.57%
2.70%
—
13.06
Div yield (avg)%
20.20
18.09
16.12
15.41
14.31
11.71
10.74
9.18
8.47
6.11
18.89
9.18
13.01
80
2.79
Payout ratio%
23.62
25.00
23.90
22.70
19.88
19.01
16.16
18.70
16.85
18.03
29.65
18.03
19.45
32
37.67
Shares (diluted)M
57.14
58.90
61.29
67.88
68.91
71.75
71.57
78.61
83.94
87.20
38.00
4.82%
5.00%
61
2.51
Buyback yield%
14.13
13.78
13.48
13.41
12.00
12.37
10.34
11.84
13.78
12.91
21.17
12.37
13.16
6
1.268
D/E ratiox
0.879
1.014
1.010
1.042
1.172
1.315
1.547
1.536
1.759
1.954
1.297
1.547
1.243
12
17.06
Enterprise value₩B
34.21
37.81
37.63
36.69
35.09
33.48
31.60
28.36
26.32
24.37
51.36
(7.03%)
(2.61%)
90
19.25
LT debt₩B
27.92
28.18
29.89
31.50
30.16
32.59
33.71
37.54
36.67
35.40
7.604
3.26%
2.78%
20
Revenue
₩70.60B
3.61%
1.00×
Cost of revenue
₩47.16B
4.07%
1.05×
Operating expenses
₩10.21B
2.43%
0.89×
Property and equipment
21.21%
Cash and investments
16.30%
Goodwill & intangibles
16.20%