2.736
Revenue₩B
3.543
3.646
3.658
3.769
3.878
3.922
4.123
4.276
4.287
4.322
2.886
2.19%
2.32%
14
4.90
Revenue growth%
24.01
25.34
25.76
23.67
23.60
24.79
23.98
21.37
19.90
21.02
27.66
21.37
23.83
64
15.56
Gross margin%
13.05
10.22
10.51
8.97
10.43
7.93
5.09
2.28
3.50
4.39
11.99
4.39
8.45
55
21.85
Operating margin%
10.96
13.64
11.55
14.45
13.09
14.91
14.85
13.62
11.57
10.09
27.45
13.62
13.35
15
16.36
Net margin%
27.72
28.77
31.63
32.07
34.82
33.22
34.21
35.55
32.79
35.04
4.37
34.21
33.01
36
9.349
P/E ratio (avg)x
14.49
16.37
16.77
18.20
17.84
19.86
19.45
21.74
25.66
27.16
8.903
21.74
18.82
41
18.67
EV/EBITx
45.00
48.09
46.21
42.40
39.07
40.82
45.18
49.66
45.61
52.21
29.82
45.61
45.40
8
24.27
FCF yield (avg)%
6.56
5.63
3.23
3.48
2.02
1.08
2.38
2.99
1.42
0.94
21.43
1.42
2.68
51
26.72
FCF margin%
32.92
34.11
33.75
31.46
30.73
31.43
30.03
29.75
29.71
28.80
10.54
29.75
31.08
32
0.237
FCF / Net incomex
2.379
2.647
2.887
2.985
3.176
3.011
2.867
2.856
3.072
2.874
0.564
2.874
2.880
72
17.70
ROIC%
26.31
28.12
29.02
29.52
31.28
31.36
29.68
27.17
26.52
29.28
22.06
29.28
29.15
44
30.00
Return on equity%
17.16
16.86
17.03
19.29
19.79
18.90
16.51
16.64
17.34
16.65
21.61
16.65
17.10
45
5.29
Return on assets%
8.45
7.63
6.39
3.83
2.83
2.54
0.40
0.65
1.98
2.42
28.12
1.98
2.68
67
64.19
EPS₩
165.84
168.09
183.39
177.04
164.28
169.56
170.65
161.63
157.26
163.61
66.93
(0.08%)
0.16%
—
26.37
EPS growth%
21.89
24.66
22.63
21.21
23.54
25.87
28.26
26.78
25.13
24.45
22.46
25.87
24.56
90
168.01
Bookvalue per sh₩
57.74
59.80
57.55
64.47
60.46
59.63
67.05
73.28
83.97
82.19
237.28
6.33%
4.65%
—
229.23
FCF per share₩
153.82
138.50
146.03
157.82
166.65
173.46
175.31
165.58
169.64
159.93
182.36
(0.82%)
0.92%
—
137.17
Dividend per sh₩
84.46
84.64
80.19
83.27
87.39
84.00
90.22
100.73
94.84
85.04
273.16
(0.54%)
1.20%
—
15.85
Div yield (avg)%
0.40
1.33
1.28
3.61
2.89
4.24
4.18
6.92
5.06
4.10
28.46
4.24
3.86
58
12.28
Payout ratio%
10.24
9.57
11.95
14.11
15.19
17.73
18.63
19.90
21.61
18.92
15.91
18.92
16.46
38
10.97
Shares (diluted)M
11.37
12.29
12.57
13.78
14.37
13.30
14.21
14.47
13.64
14.57
11.45
0.27%
2.41%
25
20.23
Buyback yield%
8.55
9.68
8.68
5.76
5.78
4.71
7.03
7.76
7.12
9.19
29.72
7.12
7.44
43
1.297
D/E ratiox
0.583
0.633
0.673
0.680
0.586
0.533
0.556
0.555
0.530
0.456
0.420
0.533
0.570
57
1,909
Enterprise value₩M
375.0
344.5
382.0
415.7
369.0
366.9
347.3
342.3
315.6
293.4
260.8
(4.48%)
(3.42%)
69
1.466
LT debt₩B
0.510
0.534
0.555
0.653
0.745
0.766
0.842
0.936
0.904
1.068
1.009
7.47%
9.14%
68
Revenue
₩4.322B
2.32%
1.00×
Cost of revenue
₩2.004B
2.40%
1.01×
Operating expenses
₩917.4M
1.93%
0.96×
Property and equipment
18.69%
Goodwill & intangibles
17.12%
Cash and investments
16.14%