7.978
Revenue₩B
31.18
31.81
32.40
33.38
34.54
36.57
37.69
39.08
41.56
8.141
9.700
4.48%
3.70%
42
25.33
Revenue growth%
12.03
13.35
12.60
14.28
16.13
18.60
18.43
20.13
18.92
9.05
19.13
18.60
15.20
76
21.28
Gross margin%
13.98
14.39
15.29
13.82
15.52
14.57
16.04
14.90
14.21
27.87
5.45
14.90
14.48
60
21.41
Operating margin%
33.28
30.47
30.17
32.94
35.60
36.22
38.37
37.54
35.69
5.25
29.42
36.22
34.44
33
16.40
Net margin%
30.33
29.54
27.47
28.31
27.49
28.30
30.15
28.89
29.62
20.48
26.11
28.89
28.60
50
18.40
P/E ratio (avg)x
42.36
46.89
48.50
47.67
51.98
57.94
62.81
64.80
67.47
14.60
19.76
62.81
50.24
33
26.33
EV/EBITx
31.29
34.04
35.97
35.77
34.96
33.61
35.13
34.52
37.16
23.16
9.788
34.96
34.82
64
29.39
FCF yield (avg)%
13.67
12.25
12.31
11.36
9.21
7.77
4.99
4.18
6.52
12.24
5.04
6.52
10.29
23
14.05
FCF margin%
16.00
13.35
12.82
10.05
10.77
9.49
11.62
13.19
12.31
25.47
9.34
11.62
12.56
9
0.120
FCF / Net incomex
1.544
1.662
1.946
2.072
2.470
2.446
2.792
2.853
3.127
1.210
0.853
2.792
2.259
73
11.22
ROIC%
0.40
0.40
0.40
1.30
0.74
1.86
2.18
0.40
1.65
10.35
29.26
1.65
0.57
45
29.42
Return on equity%
13.41
15.58
18.24
19.95
18.33
20.43
20.89
21.99
20.10
11.59
28.45
20.43
19.14
18
4.92
Return on assets%
30.49
31.20
28.65
29.05
26.81
28.35
27.79
30.52
31.20
23.36
12.88
28.35
29.22
51
101.83
EPS₩
136.56
147.19
176.23
204.83
236.25
269.84
325.51
344.48
362.58
104.01
126.66
12.10%
11.00%
—
11.49
EPS growth%
10.34
9.23
11.89
12.97
13.88
10.97
11.77
13.94
14.67
23.48
7.08
13.88
11.83
23
330.61
Bookvalue per sh₩
132.95
139.09
142.47
158.27
151.32
143.41
159.46
153.81
159.08
71.37
83.13
0.10%
2.09%
—
69.11
FCF per share₩
101.11
106.57
109.08
116.02
110.26
114.30
114.93
116.98
119.84
337.94
218.25
0.65%
3.45%
—
481.00
Dividend per sh₩
251.74
223.21
219.61
206.06
196.34
172.50
170.16
161.21
137.15
107.84
171.41
(7.82%)
(6.75%)
—
9.63
Div yield (avg)%
13.41
12.71
14.39
17.27
19.77
18.67
18.24
18.40
17.29
5.53
9.76
18.40
17.28
23
7.39
Payout ratio%
9.64
11.42
13.46
15.79
15.48
13.10
13.74
11.64
9.05
29.61
15.53
13.10
12.37
29
69.49
Shares (diluted)M
69.42
77.55
80.01
72.44
65.91
70.19
63.52
62.11
57.67
70.15
69.82
(4.46%)
(1.43%)
20
24.70
Buyback yield%
23.73
22.46
22.96
23.12
25.34
26.99
29.90
32.59
34.96
21.46
10.13
29.90
24.55
52
0.854
D/E ratiox
1.928
2.097
2.263
2.102
2.185
2.279
2.057
2.115
2.353
1.161
1.662
2.185
2.109
59
32.40
Enterprise value₩B
28.52
27.75
31.52
36.05
39.77
38.28
36.79
34.26
38.55
6.465
25.45
1.35%
2.24%
31
9.750
LT debt₩B
33.32
32.47
35.51
36.32
41.84
40.27
43.47
44.26
51.28
1.579
13.97
7.14%
5.88%
10
Revenue
₩41.56B
3.70%
1.00×
Cost of revenue
₩21.27B
3.99%
1.03×
Operating expenses
₩6.802B
3.36%
0.97×
Property and equipment
15.69%