29.18
Revenue₩B
32.13
33.15
34.48
35.69
36.89
37.90
40.09
41.48
42.76
43.53
29.99
3.37%
3.46%
18
28.49
Revenue growth%
18.82
18.08
15.56
18.08
17.08
15.29
14.64
11.93
14.80
14.47
24.72
14.64
15.43
27
26.40
Gross margin%
27.58
26.34
26.51
25.18
24.57
26.06
27.95
25.72
25.36
27.43
14.11
26.06
26.20
69
26.79
Operating margin%
13.91
11.45
9.16
8.37
7.68
7.09
5.15
5.24
6.46
7.96
7.73
6.46
7.82
82
29.88
Net margin%
13.28
11.77
11.98
14.77
12.25
12.25
11.22
9.11
7.66
7.32
18.34
9.11
11.87
23
15.33
P/E ratio (avg)x
33.31
33.00
33.70
34.59
37.42
37.43
39.28
37.89
37.28
36.77
27.50
37.43
37.03
81
23.75
EV/EBITx
14.30
15.04
13.80
13.83
11.96
10.69
10.90
10.82
9.436
9.763
23.82
10.69
11.43
87
18.04
FCF yield (avg)%
25.63
25.38
25.38
27.26
28.48
27.84
27.15
28.22
30.37
27.70
21.87
27.84
27.48
93
29.63
FCF margin%
5.06
3.61
3.40
5.97
3.33
2.13
1.08
3.77
2.75
5.20
20.29
2.75
3.51
95
1.610
FCF / Net incomex
1.450
1.582
1.718
1.674
1.463
1.323
1.386
1.305
1.425
1.366
1.359
1.366
1.437
66
18.09
ROIC%
27.41
26.56
28.61
29.15
31.75
34.01
36.24
37.72
35.97
33.47
27.77
35.97
32.61
50
4.60
Return on equity%
34.67
34.96
33.20
33.22
35.39
34.44
33.75
30.96
32.82
32.22
23.59
32.82
33.49
89
22.56
Return on assets%
13.32
15.94
14.53
16.31
17.14
16.12
17.11
16.70
15.07
16.11
25.88
16.12
16.12
52
674.65
EPS₩
420.93
482.12
471.45
446.74
421.44
424.98
443.61
464.24
431.65
497.26
741.94
3.36%
2.22%
—
27.99
EPS growth%
18.07
15.27
15.24
17.93
15.90
14.99
16.54
17.16
15.04
15.40
13.81
15.40
15.65
29
882.24
Bookvalue per sh₩
151.86
148.93
162.38
156.99
167.10
180.76
166.97
170.23
171.26
152.57
769.46
(1.80%)
(0.37%)
—
239.37
FCF per share₩
387.33
386.67
374.07
385.59
413.85
404.33
441.69
483.47
490.47
548.25
389.26
5.79%
5.26%
—
128.41
Dividend per sh₩
1,092
1,146
1,294
1,359
1,445
1,664
1,931
2,151
2,507
2,621
525.71
12.65%
10.07%
—
2.18
Div yield (avg)%
14.42
17.05
19.28
20.91
23.43
25.13
24.21
25.89
27.69
25.71
3.03
25.71
23.82
86
8.81
Payout ratio%
4.02
6.42
8.10
10.98
8.83
11.05
10.71
10.68
11.79
12.58
12.97
11.05
10.70
45
14.08
Shares (diluted)M
11.02
11.05
10.71
11.08
11.74
13.07
13.40
13.36
13.03
12.88
14.03
1.87%
0.75%
24
8.55
Buyback yield%
2.82
3.41
1.97
1.22
1.18
1.08
0.40
1.93
1.04
3.26
17.74
1.08
1.57
23
1.571
D/E ratiox
0.955
0.977
1.041
0.944
0.887
0.932
0.893
0.826
0.766
0.729
1.425
0.826
0.912
62
25.98
Enterprise value₩B
15.34
16.23
14.36
13.30
13.94
13.97
13.25
12.03
12.23
13.21
10.77
(1.07%)
(0.53%)
81
19.93
LT debt₩B
36.22
37.71
38.78
38.96
41.92
42.10
43.30
40.73
45.62
49.97
25.70
3.58%
3.73%
91
Revenue
₩43.53B
3.46%
1.00×
Cost of revenue
₩25.98B
3.13%
0.97×
Operating expenses
₩7.632B
3.77%
1.03×
Property and equipment
20.52%
Goodwill & intangibles
19.97%