36.08
Revenue₩B
34.83
35.70
36.36
37.98
40.39
41.22
42.95
45.74
47.02
49.16
39.01
4.01%
4.01%
78
25.85
Revenue growth%
10.90
12.02
10.16
12.38
12.59
14.95
15.88
16.81
17.37
14.97
3.30
15.88
13.77
65
6.95
Gross margin%
28.88
30.02
27.51
30.46
30.58
30.06
27.27
27.29
26.35
28.64
11.14
27.29
28.76
14
15.50
Operating margin%
6.21
8.26
10.53
9.50
11.81
11.55
10.00
9.56
7.51
5.44
16.94
9.56
9.53
6
6.75
Net margin%
22.27
19.49
21.76
23.40
22.83
23.69
23.31
21.59
21.16
22.77
7.16
22.77
22.52
50
7.592
P/E ratio (avg)x
10.51
12.43
12.10
13.76
14.67
16.85
20.07
23.13
27.45
29.20
24.45
23.13
15.76
54
29.43
EV/EBITx
43.25
46.43
49.50
49.91
55.71
59.39
66.40
72.71
82.28
93.41
24.96
72.71
57.55
34
16.28
FCF yield (avg)%
26.08
26.27
25.14
27.30
24.80
26.36
24.57
24.72
26.66
28.43
29.90
26.36
26.17
53
3.65
FCF margin%
6.13
8.46
8.49
8.34
9.94
12.10
14.01
12.33
9.80
9.40
16.13
12.10
9.60
7
1.196
FCF / Net incomex
1.395
1.496
1.426
1.266
1.210
1.274
1.294
1.135
0.982
1.004
1.553
1.135
1.270
87
25.59
ROIC%
18.84
18.25
16.25
15.03
15.02
14.45
11.73
13.84
14.93
15.41
14.59
14.45
15.02
70
21.12
Return on equity%
16.89
18.67
16.04
13.35
13.96
16.90
16.41
15.14
15.56
16.05
28.36
16.05
16.05
19
24.01
Return on assets%
27.12
29.92
30.16
32.77
30.04
31.56
30.64
32.42
34.21
34.48
20.44
32.42
31.10
34
196.14
EPS₩
103.90
104.02
99.07
102.96
100.20
96.96
95.22
86.04
92.01
81.34
209.83
(4.08%)
(3.23%)
—
5.73
EPS growth%
35.09
36.30
38.41
38.26
36.24
34.33
36.06
35.25
36.85
38.59
2.43
36.06
36.27
75
247.42
Bookvalue per sh₩
351.41
385.77
363.78
333.62
358.74
361.85
325.43
357.62
335.92
349.11
174.74
(0.54%)
1.04%
—
201.17
FCF per share₩
251.89
256.88
242.36
235.08
275.62
281.24
284.76
284.75
282.86
316.25
113.30
2.79%
1.92%
—
82.07
Dividend per sh₩
386.14
398.29
457.80
524.65
562.49
609.80
579.59
552.74
559.77
521.15
180.65
(1.51%)
3.62%
—
5.43
Div yield (avg)%
3.99
2.79
5.17
3.64
6.04
6.50
3.89
5.54
5.96
8.02
25.20
5.96
5.35
41
12.07
Payout ratio%
17.41
15.72
13.44
14.93
13.98
13.11
11.87
10.30
9.62
7.58
11.29
10.30
13.27
36
126.0
Shares (diluted)M
129.2
135.2
140.6
156.2
179.4
173.3
182.4
181.0
203.4
218.9
120.2
4.06%
5.03%
14
29.07
Buyback yield%
0.40
0.40
1.31
2.16
4.78
3.37
5.30
7.70
10.36
10.47
12.46
7.70
4.07
12
1.324
D/E ratiox
1.932
1.973
1.929
2.124
2.400
2.596
3.022
3.104
3.151
3.730
1.704
3.104
2.498
48
31.08
Enterprise value₩B
9.163
10.40
12.63
14.39
17.11
20.12
22.11
25.30
26.08
27.12
2.502
9.65%
11.91%
42
12.80
LT debt₩B
61.22
65.91
66.51
65.65
58.55
50.54
43.58
38.53
39.21
41.79
29.60
(6.52%)
(3.58%)
83
Revenue
₩49.16B
4.01%
1.00×
Cost of revenue
₩32.53B
4.43%
1.04×
Operating expenses
₩5.485B
2.84%
0.89×
Property and equipment
18.73%
Goodwill & intangibles
15.49%