91.54
Revenue₩B
82.37
85.07
89.28
93.37
99.30
102.5
109.4
116.4
122.8
127.9
102.1
5.19%
4.95%
37
29.07
Revenue growth%
34.20
33.23
30.61
28.70
25.95
25.14
22.18
23.14
26.10
23.81
24.97
23.81
26.02
87
18.58
Gross margin%
32.84
31.96
34.94
34.45
36.88
38.47
41.47
39.45
38.07
39.25
21.39
39.25
37.47
38
9.29
Operating margin%
25.58
24.68
26.10
23.82
26.22
24.40
21.58
24.18
25.22
25.50
27.76
24.40
24.95
42
16.94
Net margin%
18.49
17.30
15.60
17.46
18.95
20.26
20.74
17.99
18.93
17.34
12.53
18.93
18.24
87
23.92
P/E ratio (avg)x
50.55
47.59
54.33
53.60
50.06
47.47
50.42
46.49
43.51
41.07
9.316
46.49
48.83
25
28.85
EV/EBITx
31.27
32.06
36.97
43.41
42.16
45.17
52.38
57.93
58.25
62.66
6.224
57.93
44.29
20
24.98
FCF yield (avg)%
8.78
7.44
9.02
11.71
12.58
11.59
14.11
12.76
11.23
10.86
12.24
11.59
11.41
72
18.23
FCF margin%
11.88
9.28
12.19
9.53
11.78
9.52
7.09
4.90
6.48
8.05
4.59
7.09
9.40
15
0.222
FCF / Net incomex
0.715
0.745
0.706
0.724
0.687
0.726
0.701
0.757
0.854
0.804
1.444
0.757
0.725
57
20.90
ROIC%
25.59
24.74
27.57
27.04
24.43
21.67
22.05
21.58
21.48
23.24
27.50
21.67
23.84
51
16.07
Return on equity%
0.40
2.43
5.36
4.92
2.81
0.58
0.40
1.40
3.09
2.06
26.48
1.40
2.25
81
28.34
Return on assets%
16.29
16.11
15.59
15.91
15.67
15.16
14.49
15.31
17.22
15.10
28.69
15.16
15.63
78
1,262
EPS₩
1,139
1,114
1,047
1,064
999.75
1,055
952.45
882.92
987.86
1,105
1,385
2.02%
(1.33%)
—
6.16
EPS growth%
29.46
27.92
28.46
26.25
27.31
29.06
27.77
27.29
26.10
26.91
8.78
27.29
27.54
64
853.11
Bookvalue per sh₩
1,179
1,188
1,353
1,425
1,660
1,865
2,064
2,035
2,198
2,408
1,084
7.72%
8.60%
—
1,356
FCF per share₩
385.78
373.17
354.34
369.77
395.14
396.96
392.59
361.49
322.79
304.52
647.03
(5.08%)
(1.93%)
—
320.00
Dividend per sh₩
238.50
260.44
296.33
280.39
265.30
268.79
261.56
293.14
334.77
383.26
617.76
7.63%
5.16%
—
3.86
Div yield (avg)%
23.22
21.63
18.93
18.66
20.25
22.82
25.70
27.84
24.89
21.99
29.80
24.89
22.40
19
12.83
Payout ratio%
17.53
16.34
14.81
15.67
17.98
15.05
14.46
14.30
14.88
16.13
17.81
14.88
15.36
11
79.59
Shares (diluted)M
165.8
168.9
192.6
187.5
217.9
216.3
232.1
231.3
235.2
233.3
78.32
1.38%
4.63%
59
11.64
Buyback yield%
5.60
4.43
2.23
2.76
1.80
1.98
3.82
5.05
2.15
0.40
13.23
2.15
2.49
78
0.336
D/E ratiox
0.695
0.780
0.879
0.929
0.870
0.818
0.854
0.901
0.996
1.084
1.717
0.901
0.875
54
59.95
Enterprise value₩B
53.62
59.37
62.71
66.68
68.33
81.20
83.73
92.97
111.8
126.6
138.4
13.13%
10.85%
76
34.59
LT debt₩B
30.61
34.36
34.92
36.47
36.52
41.20
39.03
41.25
46.45
51.95
141.5
7.30%
5.59%
16
Revenue
₩127.9B
4.95%
1.00×
Cost of revenue
₩88.05B
4.78%
0.98×
Operating expenses
₩29.02B
5.25%
1.03×
Property and equipment
15.00%
Goodwill & intangibles
14.28%