10.02
Revenue₩B
19.64
20.27
21.13
21.61
21.84
21.73
22.70
23.45
23.68
23.98
10.77
1.89%
1.99%
87
14.66
Revenue growth%
24.14
24.90
26.02
28.41
30.54
30.58
28.80
27.17
24.47
21.79
2.30
27.17
26.59
55
26.06
Gross margin%
17.52
17.26
19.19
21.44
21.54
21.67
20.43
18.20
21.01
19.55
13.04
20.43
19.99
62
15.30
Operating margin%
7.62
5.03
2.36
0.40
0.40
0.40
3.14
2.33
4.80
2.30
11.92
2.33
2.35
26
24.82
Net margin%
21.52
23.94
23.99
23.68
25.34
27.27
25.59
26.42
28.53
31.40
7.21
27.27
25.46
28
21.04
P/E ratio (avg)x
22.98
26.04
27.45
28.25
29.88
30.86
35.81
35.16
33.94
38.42
15.92
35.16
30.37
30
24.33
EV/EBITx
35.55
36.54
36.92
37.55
43.09
47.04
49.67
48.81
48.47
48.93
28.73
48.81
45.07
40
29.26
FCF yield (avg)%
9.29
8.80
11.30
10.01
11.34
11.19
10.87
10.66
12.41
10.96
26.40
10.96
10.92
13
15.16
FCF margin%
7.12
6.50
7.84
8.50
11.46
9.59
6.65
8.36
8.21
5.30
20.78
8.21
8.03
94
0.102
FCF / Net incomex
0.571
0.581
0.533
0.484
0.445
0.474
0.430
0.418
0.410
0.385
0.317
0.418
0.459
23
3.46
ROIC%
21.29
20.89
20.81
22.32
23.87
25.99
28.61
29.62
31.48
30.08
11.28
29.62
24.93
37
12.69
Return on equity%
25.03
26.16
23.20
20.74
21.26
19.43
18.77
17.64
18.14
18.25
17.13
18.25
20.09
43
14.69
Return on assets%
1.62
0.90
0.40
2.60
2.17
4.53
5.16
4.18
6.04
7.69
15.66
5.16
3.39
52
222.73
EPS₩
356.81
404.50
382.32
412.51
400.02
399.29
443.59
504.07
555.08
590.21
236.44
8.09%
4.14%
—
4.76
EPS growth%
29.84
26.87
29.29
31.91
31.38
34.33
35.07
37.37
40.32
42.21
6.39
37.37
33.12
77
156.90
Bookvalue per sh₩
168.71
174.30
193.86
196.31
189.43
199.44
197.44
193.43
212.56
251.15
229.76
5.80%
4.87%
—
445.79
FCF per share₩
525.69
517.83
547.72
573.78
627.42
647.99
713.15
736.98
876.24
985.47
486.54
9.45%
7.83%
—
355.13
Dividend per sh₩
537.12
599.35
618.52
668.27
784.85
761.58
841.73
797.96
924.33
1,066
71.68
6.32%
7.40%
—
21.18
Div yield (avg)%
13.89
12.79
13.11
12.10
9.79
8.47
8.21
7.03
5.84
6.28
20.50
7.03
9.13
46
9.41
Payout ratio%
8.44
9.03
10.47
9.05
11.90
10.17
11.71
14.01
11.66
13.53
16.39
11.71
11.07
90
34.34
Shares (diluted)M
47.09
49.97
51.05
52.07
60.21
59.40
69.04
79.52
81.31
93.22
32.95
9.14%
6.84%
46
12.99
Buyback yield%
11.46
12.14
11.12
13.05
13.97
12.14
13.78
12.71
14.13
15.34
11.23
13.78
12.88
50
1.441
D/E ratiox
2.042
2.250
2.469
2.457
2.676
2.858
2.864
3.121
3.402
3.459
0.239
3.121
2.767
75
10.55
Enterprise value₩B
8.217
7.737
8.937
9.475
9.382
10.25
11.14
12.15
12.88
12.87
6.646
6.52%
5.54%
77
6.350
LT debt₩B
15.80
17.44
15.77
16.25
17.25
18.30
20.42
22.65
24.59
22.62
6.475
5.57%
3.49%
29
Revenue
₩23.98B
1.99%
1.00×
Cost of revenue
₩16.79B
1.99%
1.00×
Operating expenses
₩3.198B
0.95%
0.90×
Goodwill & intangibles
19.78%
Property and equipment
16.30%
Cash and investments
16.16%