3.253
Revenue₩B
34.85
36.10
37.43
38.62
39.87
41.94
44.17
46.42
48.93
50.99
3.407
5.05%
4.51%
15
15.57
Revenue growth%
27.99
30.44
27.55
27.34
26.42
26.19
26.21
27.46
24.60
23.02
13.20
26.19
26.88
73
29.07
Gross margin%
30.06
32.82
32.63
30.50
30.40
32.58
34.53
35.07
33.48
34.37
8.63
34.37
32.73
91
15.12
Operating margin%
6.07
8.90
10.29
10.67
8.28
11.28
12.67
11.82
11.62
10.58
3.81
11.62
10.62
23
21.08
Net margin%
0.40
0.40
0.89
0.40
0.52
0.40
0.40
1.40
4.02
5.94
18.56
1.40
0.46
66
17.72
P/E ratio (avg)x
28.92
31.11
34.51
37.37
35.87
36.97
35.78
37.95
37.67
43.66
6.849
37.67
36.42
13
12.67
EV/EBITx
8.378
7.696
8.162
8.247
8.504
9.598
9.600
10.32
10.56
10.31
19.63
10.31
9.051
92
27.88
FCF yield (avg)%
4.26
2.63
5.06
7.39
9.80
7.94
8.39
7.68
9.71
10.55
19.64
8.39
7.81
30
15.83
FCF margin%
24.98
27.53
25.58
28.20
28.65
30.04
31.19
29.43
30.31
31.44
16.65
30.31
29.04
26
0.189
FCF / Net incomex
0.472
0.477
0.461
0.479
0.549
0.552
0.526
0.605
0.572
0.523
1.016
0.552
0.525
19
28.05
ROIC%
9.29
7.45
9.25
8.88
9.89
10.73
10.96
11.26
11.58
9.91
20.36
10.96
9.90
48
22.24
Return on equity%
12.05
11.39
12.75
15.54
14.96
15.37
16.20
15.37
15.58
17.38
17.11
15.58
15.37
39
28.28
Return on assets%
18.51
16.28
13.72
13.56
11.47
9.27
11.43
13.64
16.15
13.47
5.22
13.47
13.60
70
672.77
EPS₩
464.35
462.78
461.64
476.58
510.05
500.22
507.62
552.92
596.22
570.15
752.21
2.25%
3.17%
—
10.82
EPS growth%
11.08
8.95
7.27
7.89
9.16
8.15
5.86
3.55
2.60
4.49
26.82
4.49
7.58
22
1,476
Bookvalue per sh₩
1,065
987.02
879.27
912.24
817.61
867.85
804.69
786.88
698.50
622.31
1,044
(5.31%)
(6.09%)
—
1,604
FCF per share₩
956.26
1,069
1,162
1,198
1,341
1,436
1,568
1,626
1,917
2,094
1,108
9.33%
7.92%
—
706.10
Dividend per sh₩
701.46
695.33
651.07
624.45
577.33
535.62
508.41
507.81
484.27
462.47
654.60
(4.34%)
(4.66%)
—
4.74
Div yield (avg)%
2.08
2.59
1.07
1.25
0.40
1.31
2.74
4.43
4.37
3.34
2.42
3.34
2.34
58
13.43
Payout ratio%
11.05
9.90
9.91
11.48
13.65
16.24
18.14
16.40
15.11
14.06
4.65
16.24
13.86
86
27.44
Shares (diluted)M
25.79
29.18
29.17
26.73
30.29
33.75
30.68
28.16
29.22
33.03
26.83
1.75%
3.09%
16
26.51
Buyback yield%
22.36
24.61
22.35
24.30
25.77
27.35
28.40
28.12
31.12
30.18
26.95
28.40
26.56
50
1.476
D/E ratiox
0.131
0.141
0.139
0.151
0.161
0.152
0.155
0.150
0.157
0.162
0.845
0.155
0.151
84
14.54
Enterprise value₩B
39.87
43.88
49.87
47.11
42.77
40.11
45.02
50.23
56.00
52.27
15.51
4.10%
3.68%
95
41.34
LT debt₩B
36.34
34.95
35.23
35.08
38.28
40.88
45.79
41.81
40.92
40.94
18.17
1.35%
1.06%
76
Revenue
₩50.99B
4.51%
1.00×
Cost of revenue
₩35.28B
4.39%
0.99×
Operating expenses
₩6.789B
4.80%
1.03×
Property and equipment
21.14%
Cash and investments
17.18%