22.17
Revenue₩B
44.67
46.96
47.61
47.90
48.63
49.97
50.35
51.01
53.05
53.86
24.46
2.06%
2.32%
68
2.74
Revenue growth%
20.02
19.60
21.92
20.93
23.66
21.61
19.67
20.35
19.91
20.41
19.75
20.35
20.38
36
11.85
Gross margin%
38.35
40.85
39.42
40.98
41.59
39.03
40.86
38.48
37.62
37.63
11.04
38.48
39.22
44
13.04
Operating margin%
28.56
31.21
31.58
34.04
33.06
33.24
32.80
31.19
34.17
34.48
20.26
33.24
32.93
12
15.51
Net margin%
11.56
13.06
11.30
10.24
7.57
7.53
6.39
5.47
7.89
5.13
13.44
6.39
7.73
33
20.58
P/E ratio (avg)x
40.18
42.66
45.07
44.05
52.31
57.15
61.19
59.65
71.56
73.39
6.140
61.19
54.73
35
23.49
EV/EBITx
24.06
21.65
21.78
20.89
20.29
21.21
21.12
20.91
20.77
21.56
15.67
21.12
21.17
77
15.41
FCF yield (avg)%
18.28
19.27
22.04
21.18
19.62
18.07
17.23
18.76
16.57
16.85
6.58
17.23
18.52
62
23.99
FCF margin%
20.65
22.50
21.57
23.68
24.70
21.78
24.75
25.61
26.83
23.93
26.64
24.75
23.80
66
0.887
FCF / Net incomex
0.644
0.641
0.703
0.819
0.911
0.940
1.048
1.116
1.294
1.498
0.114
1.116
0.925
16
22.34
ROIC%
20.73
18.43
20.28
20.62
19.44
20.65
20.79
19.21
21.20
18.60
25.39
20.65
20.45
89
14.85
Return on equity%
18.97
21.29
23.88
23.80
23.58
22.26
24.08
24.06
26.37
26.45
10.72
24.08
23.84
40
29.57
Return on assets%
27.76
28.58
29.11
28.28
30.93
33.32
33.15
34.76
35.80
34.09
10.35
34.09
32.04
75
141.75
EPS₩
761.93
706.67
754.42
647.79
671.56
640.40
646.89
565.85
495.84
443.08
149.47
(7.98%)
(5.07%)
—
20.67
EPS growth%
14.23
13.04
15.55
16.48
19.32
18.09
16.41
18.71
16.67
14.66
2.92
16.67
16.45
78
775.10
Bookvalue per sh₩
129.09
132.31
117.53
112.42
113.95
102.42
110.26
107.92
110.55
96.54
495.91
(3.26%)
(2.20%)
—
782.24
FCF per share₩
770.46
790.91
812.89
692.02
627.91
633.08
674.82
644.88
548.74
467.43
760.14
(5.73%)
(4.09%)
—
835.22
Dividend per sh₩
281.89
311.25
283.21
318.29
355.89
335.67
314.85
287.68
310.90
352.78
142.28
(0.18%)
1.68%
—
18.82
Div yield (avg)%
1.70
2.24
4.38
1.87
0.80
3.01
0.40
0.40
3.05
5.66
2.01
3.01
2.05
49
8.31
Payout ratio%
2.20
4.03
5.45
8.17
8.45
5.66
7.35
6.48
8.54
10.28
22.87
7.35
6.92
83
20.77
Shares (diluted)M
22.15
19.81
21.48
19.36
19.34
18.30
20.21
20.82
22.60
22.77
20.40
3.31%
1.13%
29
3.99
Buyback yield%
19.66
17.95
18.03
20.79
22.37
24.85
26.76
29.28
32.10
34.78
28.11
29.28
23.61
88
0.692
D/E ratiox
0.397
0.455
0.476
0.514
0.591
0.688
0.802
0.807
0.935
0.957
0.108
0.807
0.639
81
12.67
Enterprise value₩B
35.27
41.96
46.08
50.05
54.37
53.26
64.56
68.42
70.96
70.58
9.454
5.36%
7.85%
32
20.03
LT debt₩B
53.70
53.41
50.19
48.43
51.82
50.38
55.70
62.21
57.54
63.40
24.89
4.12%
2.69%
30
Revenue
₩53.86B
2.32%
1.00×
Cost of revenue
₩34.28B
2.23%
0.99×
Operating expenses
₩8.976B
1.97%
0.97×
Goodwill & intangibles
19.71%
Property and equipment
16.93%
Cash and investments
16.59%