4.452
Revenue₩B
2.887
2.991
3.074
3.148
3.308
3.409
3.530
3.710
3.924
4.100
4.705
4.39%
3.79%
28
24.50
Revenue growth%
0.40
0.45
0.40
0.40
0.40
0.40
1.18
0.40
0.40
0.40
28.12
0.40
0.40
58
2.40
Gross margin%
2.26
3.30
1.01
1.43
0.40
0.40
0.67
0.90
0.40
2.35
3.70
0.67
0.95
91
20.85
Operating margin%
20.14
20.04
18.14
17.38
19.08
20.83
23.58
21.35
20.95
19.84
5.40
20.95
20.09
92
26.54
Net margin%
7.06
8.81
11.13
11.58
11.83
9.15
11.93
12.79
15.31
18.29
3.01
12.79
11.71
53
30.02
P/E ratio (avg)x
10.12
9.423
9.751
10.12
9.397
9.047
8.438
9.442
8.947
10.19
9.626
9.047
9.432
48
11.98
EV/EBITx
11.25
11.16
12.64
13.07
14.60
14.57
16.56
16.47
17.90
19.58
37.49
16.56
14.58
67
10.88
FCF yield (avg)%
8.52
10.30
13.13
10.87
8.64
6.95
9.88
7.64
8.96
11.21
26.61
8.96
9.42
71
23.81
FCF margin%
18.32
17.83
16.57
17.09
19.97
22.41
19.78
22.70
19.77
17.18
8.37
19.78
19.05
59
0.152
FCF / Net incomex
1.026
1.033
0.996
1.138
1.091
1.036
1.072
1.193
1.300
1.260
0.251
1.193
1.081
34
3.52
ROIC%
18.94
21.66
20.26
20.46
20.93
19.75
17.65
20.36
18.15
17.08
29.32
18.15
20.00
74
14.62
Return on equity%
17.17
15.85
18.77
17.90
18.60
18.31
18.09
20.74
20.88
21.46
21.01
20.74
18.46
25
11.99
Return on assets%
25.84
23.27
23.11
21.49
23.95
22.69
25.10
24.94
25.57
25.90
8.69
25.10
24.45
28
496.37
EPS₩
619.41
642.52
691.76
764.08
808.11
881.78
1,053
1,217
1,436
1,589
534.03
14.48%
9.97%
—
4.41
EPS growth%
8.07
7.65
5.58
8.04
10.18
11.01
12.18
10.90
9.50
11.68
7.94
11.01
9.84
13
333.40
Bookvalue per sh₩
590.05
662.91
637.59
620.90
681.30
784.57
802.41
913.12
891.55
882.18
260.95
5.30%
5.41%
—
448.31
FCF per share₩
162.30
174.75
185.26
195.08
191.08
202.59
215.19
192.26
183.45
191.14
219.72
0.01%
2.83%
—
207.42
Dividend per sh₩
477.40
460.32
546.39
532.60
568.42
616.05
718.53
742.22
839.85
877.74
417.52
9.08%
7.00%
—
3.59
Div yield (avg)%
30.23
30.26
28.66
29.24
26.74
28.90
30.07
31.39
32.42
30.43
17.80
30.43
30.15
47
16.88
Payout ratio%
31.07
28.50
29.99
29.00
30.22
29.20
27.01
29.00
27.90
29.94
15.70
29.00
29.10
89
6.762
Shares (diluted)M
8.268
9.381
9.084
8.871
9.731
8.967
9.454
9.020
9.062
9.581
6.881
(0.31%)
1.30%
89
12.00
Buyback yield%
34.41
31.63
30.97
32.41
34.42
32.73
32.20
31.12
28.66
28.28
22.87
31.12
31.91
68
1.057
D/E ratiox
0.605
0.708
0.778
0.761
0.842
0.886
1.043
1.140
1.207
1.224
1.423
1.140
0.864
19
4.683
Enterprise value₩B
0.917
1.063
1.179
1.223
1.226
1.390
1.446
1.442
1.712
2.053
4.534
10.86%
8.56%
52
3.990
LT debt₩B
3.834
4.336
4.817
5.366
6.104
7.017
8.394
9.784
10.57
12.02
4.579
14.51%
12.26%
42
Revenue
₩4.100B
3.79%
1.00×
Cost of revenue
₩2.744B
3.79%
1.00×
Operating expenses
₩566.9M
2.63%
0.89×
Goodwill & intangibles
18.04%
Property and equipment
12.56%