10.64
Revenue₩B
39.43
41.46
42.44
44.49
46.40
48.29
49.47
50.05
50.69
52.77
10.96
2.60%
3.17%
27
25.77
Revenue growth%
12.78
13.66
16.43
14.52
15.37
13.44
16.10
17.74
20.70
20.87
22.70
17.74
15.74
58
17.87
Gross margin%
21.72
18.86
17.56
17.82
15.72
14.09
16.22
15.16
17.47
18.32
2.93
16.22
17.51
90
26.62
Operating margin%
23.35
24.22
21.51
21.43
20.35
18.82
19.91
17.98
19.58
21.12
17.18
19.58
20.73
74
6.68
Net margin%
6.95
7.61
9.69
10.02
10.07
10.51
9.26
11.00
11.78
10.43
23.66
10.51
10.05
38
33.73
P/E ratio (avg)x
10.99
11.57
12.57
12.46
11.76
12.64
12.76
12.03
12.27
11.10
36.50
12.27
12.15
9
37.28
EV/EBITx
15.18
15.35
15.54
16.13
14.78
14.68
14.93
15.06
13.96
14.09
36.43
14.68
14.99
39
20.84
FCF yield (avg)%
9.92
9.17
11.23
11.28
10.00
10.34
10.17
10.61
7.86
7.78
23.57
10.17
10.08
26
2.61
FCF margin%
3.31
2.50
0.40
0.40
2.52
1.57
0.40
0.40
0.40
0.40
22.41
0.40
0.40
31
1.111
FCF / Net incomex
0.243
0.252
0.253
0.231
0.219
0.205
0.195
0.167
0.170
0.158
0.587
0.170
0.212
13
29.81
ROIC%
6.77
8.93
7.90
6.10
7.56
8.08
9.09
6.37
9.04
10.04
16.26
9.04
7.99
60
18.48
Return on equity%
31.15
31.46
30.43
27.43
24.61
23.53
24.47
26.98
26.47
26.58
13.40
26.47
26.78
31
12.04
Return on assets%
23.41
21.84
22.18
19.75
18.96
15.96
13.26
12.21
12.00
14.81
3.25
13.26
17.46
27
234.21
EPS₩
467.73
516.26
546.90
532.92
526.09
543.81
544.43
546.32
599.60
610.49
247.18
3.02%
2.06%
—
21.75
EPS growth%
16.67
14.32
11.45
9.18
9.24
11.18
12.97
11.80
13.76
15.76
26.99
12.97
12.39
51
791.36
Bookvalue per sh₩
1,754
1,869
1,960
2,216
2,490
2,457
2,795
2,979
3,245
3,443
471.32
6.69%
7.88%
—
830.10
FCF per share₩
1,434
1,663
1,868
2,149
2,378
2,631
2,544
2,955
3,337
3,623
1,254
8.78%
10.63%
—
1,293
Dividend per sh₩
397.28
387.36
388.60
392.29
368.37
360.90
334.49
319.32
316.45
316.66
820.71
(2.98%)
(1.72%)
—
28.56
Div yield (avg)%
20.29
20.54
17.61
18.80
18.03
18.53
17.75
15.10
13.11
11.84
3.10
15.10
17.89
68
6.32
Payout ratio%
6.57
5.81
5.76
5.20
4.06
3.93
3.21
1.39
0.40
0.40
15.84
1.39
4.00
79
32.30
Shares (diluted)M
34.05
40.65
48.83
49.56
59.03
63.21
72.94
72.47
84.82
95.19
31.14
10.03%
10.88%
90
7.43
Buyback yield%
19.73
21.02
19.56
21.57
19.44
22.40
25.18
24.78
25.99
28.09
19.55
25.18
21.98
66
1.146
D/E ratiox
0.346
0.326
0.298
0.338
0.371
0.407
0.394
0.369
0.342
0.366
0.468
0.369
0.356
5
59.15
Enterprise value₩B
54.33
59.15
67.02
71.97
74.42
75.50
76.64
86.53
99.11
94.94
9.559
4.99%
5.36%
21
23.28
LT debt₩B
49.12
53.45
56.94
60.68
61.60
67.13
75.04
84.81
84.11
78.95
65.50
5.09%
6.02%
46
Revenue
₩52.77B
3.17%
1.00×
Cost of revenue
₩36.94B
3.30%
1.01×
Operating expenses
₩8.129B
2.52%
0.94×
Property and equipment
21.40%
Goodwill & intangibles
14.64%