27.29
Revenue₩B
26.83
28.84
31.03
33.01
36.17
39.87
42.45
45.29
48.87
52.24
28.96
7.63%
7.54%
72
10.17
Revenue growth%
16.17
17.44
14.94
12.67
12.40
13.56
13.64
11.05
12.33
15.18
18.03
13.56
13.60
19
9.81
Gross margin%
21.49
22.00
23.46
25.65
24.88
26.29
27.10
27.46
29.19
29.35
11.94
27.46
25.97
57
20.38
Operating margin%
12.49
12.99
14.69
11.72
12.16
11.09
10.74
13.39
13.90
15.86
8.75
13.39
12.74
66
27.99
Net margin%
15.96
14.31
12.82
10.92
10.30
9.94
12.93
11.55
9.98
10.36
6.07
10.36
11.24
66
8.766
P/E ratio (avg)x
6.562
7.382
6.886
6.875
7.804
7.685
8.502
8.970
8.371
8.070
10.20
8.371
7.745
70
32.47
EV/EBITx
10.33
10.15
8.898
9.141
7.787
6.898
5.855
5.869
6.204
5.608
16.50
5.869
7.342
89
16.62
FCF yield (avg)%
15.42
17.16
18.19
16.58
15.66
13.63
11.20
13.46
15.28
15.54
10.69
13.63
15.48
11
14.07
FCF margin%
12.27
12.03
12.96
12.47
15.28
16.08
13.81
14.43
12.85
12.82
10.44
13.81
12.90
59
0.365
FCF / Net incomex
2.135
2.541
2.623
2.973
3.069
3.597
3.931
3.963
4.430
5.173
0.973
3.963
3.333
47
18.76
ROIC%
6.64
4.23
5.38
7.99
8.03
9.64
10.59
13.04
11.59
11.45
3.39
11.45
8.84
51
13.57
Return on equity%
27.35
28.61
31.57
33.90
36.45
39.29
39.70
38.69
38.40
38.38
23.73
38.69
37.41
86
28.50
Return on assets%
5.85
4.16
4.45
1.94
4.02
2.95
0.73
2.93
1.43
4.39
17.85
2.93
3.48
90
673.56
EPS₩
183.04
176.61
188.84
176.48
176.03
162.62
166.87
178.28
187.03
171.09
723.70
(0.57%)
(1.11%)
—
2.64
EPS growth%
19.06
16.82
15.35
18.21
16.86
19.76
20.81
19.20
16.47
17.06
8.75
19.20
17.64
39
255.51
Bookvalue per sh₩
514.32
614.19
694.63
827.10
950.29
1,055
1,100
1,214
1,291
1,354
1,029
7.33%
10.33%
—
446.24
FCF per share₩
761.07
832.92
777.08
767.31
710.29
687.13
690.84
647.41
678.69
734.68
927.41
0.68%
0.93%
—
997.84
Dividend per sh₩
1,475
1,608
1,793
1,942
2,214
2,216
2,337
2,499
2,536
2,579
1,019
3.10%
7.31%
—
4.86
Div yield (avg)%
21.83
21.66
23.82
23.54
25.61
24.61
24.54
24.88
25.65
24.79
15.73
24.79
24.58
35
23.04
Payout ratio%
12.56
15.31
17.31
18.83
17.58
18.32
20.66
19.38
20.13
20.05
4.70
20.05
18.57
85
23.40
Shares (diluted)M
31.35
36.02
35.91
41.48
49.75
48.42
48.71
47.34
52.90
60.76
22.96
4.08%
8.13%
45
28.59
Buyback yield%
4.48
7.33
9.72
8.25
5.77
3.23
6.00
4.07
2.54
1.42
28.65
3.23
5.13
33
0.412
D/E ratiox
0.357
0.373
0.371
0.417
0.469
0.457
0.415
0.417
0.382
0.385
1.351
0.415
0.400
81
22.17
Enterprise value₩B
42.15
40.61
41.60
42.21
44.22
45.41
45.12
49.89
52.19
54.98
31.20
4.45%
3.93%
65
15.32
LT debt₩B
13.25
12.24
11.11
12.43
13.42
13.74
14.04
15.55
16.67
16.45
41.83
4.15%
1.66%
84
Revenue
₩52.24B
7.54%
1.00×
Cost of revenue
₩26.55B
7.41%
0.99×
Operating expenses
₩12.56B
8.12%
1.05×
Property and equipment
19.27%
Goodwill & intangibles
14.04%