1.144
Revenue₩B
5.741
6.120
6.434
6.944
7.453
8.008
8.481
8.819
9.506
10.18
1.176
6.43%
6.56%
58
7.03
Revenue growth%
9.56
9.48
12.20
14.49
14.93
13.33
10.53
8.08
10.76
11.77
25.99
10.76
11.27
80
13.92
Gross margin%
15.85
13.32
15.35
16.68
18.45
18.61
19.52
21.83
24.39
21.76
9.51
21.76
18.53
30
4.02
Operating margin%
15.59
17.84
15.80
16.75
18.79
16.13
15.43
12.64
13.49
10.84
12.30
13.49
15.70
83
23.91
Net margin%
16.60
15.98
17.94
16.53
14.12
13.40
13.22
15.75
13.71
12.53
18.18
13.40
14.93
34
25.51
P/E ratio (avg)x
25.90
28.96
32.47
36.91
41.23
48.35
56.74
54.04
57.88
61.94
15.78
56.74
44.79
73
22.23
EV/EBITx
17.59
17.30
17.78
17.84
19.48
21.06
21.62
23.26
25.71
23.96
36.21
23.26
20.27
55
19.92
FCF yield (avg)%
3.11
2.74
0.40
0.40
0.40
1.46
2.88
3.84
4.37
3.47
19.05
3.47
2.81
68
11.60
FCF margin%
8.61
10.88
11.16
10.90
9.68
9.32
6.45
4.15
5.64
4.81
19.75
5.64
8.96
14
0.803
FCF / Net incomex
0.643
0.707
0.731
0.857
0.832
0.930
1.058
1.012
1.150
1.346
1.703
1.058
0.894
35
20.37
ROIC%
22.67
22.91
22.32
21.14
22.65
20.24
21.58
21.93
23.53
23.87
29.56
21.93
22.48
55
24.08
Return on equity%
21.28
19.17
17.07
14.69
14.55
17.02
19.07
20.75
19.45
18.63
18.28
19.07
18.85
57
12.97
Return on assets%
7.64
7.43
8.85
7.28
4.59
2.02
0.40
0.40
1.04
3.35
18.63
1.04
3.97
68
247.61
EPS₩
112.88
115.25
118.69
115.63
98.63
93.82
98.82
107.38
112.87
103.17
261.43
0.90%
(0.15%)
—
13.04
EPS growth%
8.34
10.42
9.39
8.88
7.33
9.78
9.68
9.46
6.99
8.88
12.77
9.46
9.14
68
176.00
Bookvalue per sh₩
354.69
352.90
386.72
409.79
428.87
435.48
442.06
454.25
519.14
605.25
133.08
7.13%
7.03%
—
253.42
FCF per share₩
155.78
151.20
165.64
163.32
152.77
168.74
158.97
152.40
152.31
165.73
133.57
1.64%
0.59%
—
204.65
Dividend per sh₩
197.44
192.20
205.88
224.49
216.58
203.63
225.46
238.23
225.48
212.17
147.10
(0.41%)
1.45%
—
21.28
Div yield (avg)%
21.40
22.73
24.87
26.95
24.33
26.82
29.31
31.78
34.66
34.87
15.31
31.78
26.88
85
12.46
Payout ratio%
31.40
31.33
28.43
30.92
29.39
32.02
33.95
31.59
29.36
28.47
10.18
31.59
31.13
94
20.14
Shares (diluted)M
15.91
14.19
12.97
13.44
13.12
11.62
10.41
10.57
11.45
10.15
20.10
(4.99%)
(4.88%)
55
15.33
Buyback yield%
14.79
14.51
15.47
14.65
13.03
12.47
15.12
14.85
15.76
17.86
14.78
15.12
14.82
54
1.350
D/E ratiox
0.454
0.490
0.470
0.428
0.369
0.348
0.332
0.327
0.313
0.338
0.978
0.332
0.359
91
11.53
Enterprise value₩B
6.720
7.214
6.714
7.366
6.515
6.505
6.666
6.465
5.737
5.490
4.852
(3.37%)
(1.68%)
92
4.190
LT debt₩B
8.148
8.470
8.842
9.671
10.87
11.98
11.87
13.66
14.54
15.87
0.865
7.86%
8.87%
84
Revenue
₩10.18B
6.56%
1.00×
Cost of revenue
₩5.320B
6.68%
1.01×
Operating expenses
₩2.561B
6.73%
1.02×
Cash and investments
19.81%
Property and equipment
17.71%