4.293
Revenue₩B
5.638
6.036
6.431
6.977
7.426
7.952
8.642
9.023
9.500
10.30
4.519
6.76%
7.00%
44
27.75
Revenue growth%
23.60
24.16
24.20
24.10
26.29
25.25
23.83
26.15
23.24
24.97
6.05
24.97
24.18
71
8.92
Gross margin%
22.82
20.79
22.23
23.28
23.61
23.78
22.13
21.77
22.27
25.08
16.13
22.27
22.55
87
22.29
Operating margin%
28.34
30.09
30.54
28.68
31.57
33.11
32.67
31.83
29.14
27.98
6.29
31.83
30.31
71
10.28
Net margin%
5.87
3.59
3.67
0.81
1.20
3.76
2.31
0.40
0.40
0.40
10.80
0.40
1.75
29
21.80
P/E ratio (avg)x
28.62
32.41
30.82
36.39
34.52
34.05
37.79
41.75
47.76
49.05
33.20
41.75
35.45
28
18.17
EV/EBITx
20.64
22.55
23.66
27.09
28.97
33.31
38.50
43.49
43.46
41.29
6.408
41.29
31.14
71
24.53
FCF yield (avg)%
26.19
25.09
24.88
25.26
27.46
25.68
24.67
27.55
26.39
25.23
8.20
25.68
25.47
11
9.17
FCF margin%
13.96
11.95
14.53
16.51
15.51
13.26
15.64
13.42
11.91
10.82
23.98
13.26
13.69
80
1.213
FCF / Net incomex
1.715
1.798
1.998
1.853
1.730
1.735
1.864
1.735
1.703
1.754
0.505
1.735
1.745
75
12.91
ROIC%
31.90
32.21
29.37
28.71
31.16
32.10
33.68
35.19
35.76
36.95
24.89
35.19
32.16
18
11.59
Return on equity%
34.95
32.64
31.78
29.14
29.86
31.12
29.34
32.34
30.18
32.89
27.57
31.12
31.45
52
5.37
Return on assets%
17.40
14.50
12.32
12.12
9.56
8.74
9.68
10.56
12.61
15.04
25.17
10.56
12.22
91
291.51
EPS₩
571.52
588.26
545.51
593.59
627.23
573.82
582.38
627.66
585.87
615.19
324.00
(0.39%)
0.74%
—
19.15
EPS growth%
10.58
11.08
10.40
10.10
10.20
8.41
8.62
9.27
8.64
6.82
23.69
8.62
9.68
78
404.93
Bookvalue per sh₩
292.07
266.96
272.14
256.27
237.58
237.35
231.09
206.59
186.52
205.60
155.25
(2.85%)
(2.65%)
—
322.66
FCF per share₩
555.81
598.88
595.23
547.72
527.38
501.85
496.50
464.78
462.32
531.24
210.25
0.15%
0.46%
—
251.96
Dividend per sh₩
501.49
606.49
733.34
807.06
805.73
849.77
1,023
1,190
1,389
1,596
524.72
14.65%
11.98%
—
27.54
Div yield (avg)%
33.43
33.40
32.59
30.23
27.43
25.58
23.48
24.97
27.19
26.12
25.55
25.58
27.31
18
14.03
Payout ratio%
20.21
18.98
19.54
22.43
20.08
20.71
18.75
16.05
19.00
19.47
5.28
19.00
19.51
85
12.91
Shares (diluted)M
19.05
21.76
24.21
26.92
32.13
36.19
41.13
44.45
51.50
61.97
13.17
14.04%
13.52%
62
10.14
Buyback yield%
25.90
25.17
23.27
25.66
24.81
23.73
24.22
22.17
23.93
26.45
7.11
23.93
24.52
91
1.068
D/E ratiox
1.033
1.120
1.276
1.523
1.782
1.859
1.871
2.172
2.421
2.772
1.208
2.172
1.820
20
6.399
Enterprise value₩B
4.303
4.171
4.667
5.318
5.572
5.650
5.832
5.466
5.887
5.807
5.395
0.83%
2.85%
74
7.432
LT debt₩B
6.132
6.204
6.266
5.805
5.987
6.482
6.116
5.690
5.874
6.365
4.561
1.23%
(0.36%)
7
Revenue
₩10.30B
7.00%
1.00×
Cost of revenue
₩6.632B
7.13%
1.01×
Operating expenses
₩2.121B
6.45%
0.95×
Property and equipment
19.02%
Goodwill & intangibles
17.27%