2.998
Revenue₩B
3.142
3.313
3.511
3.738
4.025
4.194
4.469
4.768
5.008
5.425
3.216
6.15%
6.00%
71
8.06
Revenue growth%
4.36
3.32
5.66
7.67
7.19
8.73
7.89
7.83
9.45
7.92
22.27
7.92
7.75
46
25.40
Gross margin%
12.70
14.63
15.92
13.80
10.99
12.36
10.36
12.36
12.76
12.59
5.21
12.36
12.64
36
5.38
Operating margin%
28.99
28.05
29.34
27.65
28.13
29.11
31.77
30.16
28.44
30.56
10.55
30.16
29.05
11
8.07
Net margin%
15.43
14.99
17.88
20.09
21.63
21.09
23.32
24.39
27.36
27.91
5.73
24.39
21.36
54
10.02
P/E ratio (avg)x
18.71
19.40
19.48
18.62
20.36
17.57
16.48
14.69
13.62
12.38
16.91
14.69
18.09
86
27.76
EV/EBITx
38.60
43.14
44.54
46.75
47.12
52.43
58.05
63.92
65.48
61.98
32.29
61.98
49.78
88
25.43
FCF yield (avg)%
7.45
10.27
10.21
8.15
10.09
11.56
11.90
11.35
12.33
11.40
8.51
11.56
10.81
45
18.56
FCF margin%
6.43
7.92
6.96
5.23
4.86
3.22
3.95
2.04
2.77
0.40
21.53
2.77
4.40
20
1.549
FCF / Net incomex
0.400
0.430
0.465
0.485
0.532
0.540
0.601
0.652
0.636
0.621
1.119
0.621
0.536
89
10.32
ROIC%
20.05
18.98
16.83
19.66
18.43
19.84
19.38
19.62
19.18
16.66
18.30
19.38
19.28
91
3.78
Return on equity%
8.83
9.32
7.36
9.00
9.88
8.06
5.44
6.26
6.09
3.82
17.88
6.09
7.71
6
29.08
Return on assets%
3.44
3.21
4.02
6.78
8.71
7.05
9.43
9.93
11.74
11.36
26.94
9.93
7.88
68
204.04
EPS₩
222.63
227.40
271.29
282.66
284.95
334.50
366.56
424.50
486.40
505.52
211.11
12.15%
9.04%
—
11.07
EPS growth%
9.02
10.93
10.81
13.17
12.55
11.48
13.90
15.61
14.07
11.26
8.80
13.90
12.01
27
59.73
Bookvalue per sh₩
412.82
442.68
457.20
480.79
502.51
490.53
484.66
538.88
632.22
687.52
150.35
6.47%
6.47%
—
254.81
FCF per share₩
93.06
82.64
89.54
80.14
73.98
70.29
72.06
74.42
74.53
74.03
73.79
0.01%
(2.16%)
—
273.00
Dividend per sh₩
97.52
93.17
88.25
97.78
99.08
104.83
105.07
102.16
97.02
105.44
136.85
1.25%
1.38%
—
4.35
Div yield (avg)%
14.37
16.76
17.88
18.02
15.72
15.65
16.71
18.77
20.58
20.75
21.12
18.77
17.32
56
2.59
Payout ratio%
18.15
16.24
18.56
20.00
17.99
19.64
16.69
14.39
15.12
12.64
23.15
15.12
17.34
82
6.162
Shares (diluted)M
6.629
6.363
5.859
6.364
6.134
5.410
5.510
4.847
5.091
5.406
6.360
(2.49%)
(1.43%)
65
6.47
Buyback yield%
25.13
25.15
26.10
26.49
23.66
25.42
25.85
26.91
26.41
26.13
14.94
26.13
25.97
58
1.419
D/E ratiox
1.304
1.209
1.075
1.062
1.130
1.090
1.073
1.022
0.903
0.789
0.580
1.022
1.074
60
0.261
Enterprise value₩B
0.447
0.421
0.407
0.382
0.423
0.390
0.406
0.414
0.415
0.413
1.075
(0.47%)
(0.77%)
75
0.437
LT debt₩B
6.379
7.269
7.002
7.834
8.171
7.770
8.199
7.983
7.876
7.986
1.897
(0.46%)
3.25%
13
Revenue
₩5.425B
6.00%
1.00×
Cost of revenue
₩3.797B
6.00%
1.00×
Operating expenses
₩1.135B
6.28%
1.03×
Property and equipment
15.42%