4.167
Revenue₩B
4.410
4.499
4.723
4.871
5.014
5.087
5.239
5.384
5.676
5.851
4.261
3.14%
3.09%
73
12.40
Revenue growth%
9.96
9.16
10.72
11.37
12.98
11.26
11.98
11.19
13.55
14.35
17.66
11.98
11.32
26
11.06
Gross margin%
9.66
10.30
9.75
11.24
14.14
17.08
17.19
19.20
20.63
18.21
19.84
18.21
15.61
39
18.14
Operating margin%
16.65
15.10
12.24
14.02
13.38
12.03
9.64
10.11
12.08
12.68
23.36
12.03
12.46
19
12.37
Net margin%
3.71
4.93
2.11
1.92
3.62
1.70
0.40
0.40
0.40
2.07
28.79
0.40
1.99
37
22.41
P/E ratio (avg)x
25.77
27.68
29.34
29.52
30.37
30.25
29.65
31.45
33.98
33.36
9.987
31.45
29.95
79
21.83
EV/EBITx
8.930
10.11
10.62
10.11
10.45
10.88
12.44
11.87
11.90
12.97
23.58
11.90
10.75
25
9.90
FCF yield (avg)%
18.60
15.75
15.99
18.36
18.82
20.65
21.55
20.62
19.32
21.79
13.02
20.65
19.07
18
18.24
FCF margin%
38.74
40.85
43.09
40.29
38.36
38.46
40.84
40.50
39.80
42.68
29.42
40.50
40.39
50
0.410
FCF / Net incomex
0.788
0.764
0.866
1.014
1.116
1.074
1.144
1.139
1.084
1.101
0.718
1.101
1.079
40
6.72
ROIC%
13.41
11.06
11.26
11.26
10.15
12.60
11.81
13.24
13.91
16.07
17.33
13.24
12.21
54
10.94
Return on equity%
14.55
17.41
16.76
16.72
13.83
13.69
10.76
10.24
9.57
9.82
21.68
10.24
13.76
52
27.50
Return on assets%
19.28
21.22
20.11
21.08
22.81
23.71
22.53
23.13
25.41
26.97
18.76
23.71
22.67
75
124.88
EPS₩
64.68
75.31
81.17
87.99
86.15
87.95
95.26
102.90
118.35
142.66
134.59
10.61%
10.14%
—
29.54
EPS growth%
14.18
12.30
11.44
8.91
10.91
11.07
10.73
11.53
10.37
8.76
17.95
10.73
10.99
50
63.16
Bookvalue per sh₩
127.85
131.80
147.02
133.68
125.48
114.00
101.68
107.52
117.96
112.80
83.71
(2.11%)
(1.94%)
—
115.20
FCF per share₩
198.89
195.16
199.00
198.78
216.37
224.70
223.22
236.86
263.80
270.85
136.10
4.59%
4.48%
—
171.77
Dividend per sh₩
227.81
238.73
223.88
247.15
252.13
260.55
237.17
235.07
250.42
237.10
87.36
(1.22%)
0.21%
—
19.53
Div yield (avg)%
6.97
4.09
3.52
3.54
0.91
2.50
2.04
0.40
1.12
1.52
16.44
1.52
2.27
45
16.89
Payout ratio%
10.45
10.18
8.20
8.97
8.85
9.57
12.27
10.89
13.38
14.85
28.06
12.27
10.32
43
12.80
Shares (diluted)M
18.30
19.38
19.24
21.93
21.56
22.21
21.86
24.41
28.10
30.20
13.30
6.97%
5.09%
69
13.44
Buyback yield%
20.46
20.60
22.12
20.83
22.08
23.03
23.46
25.26
26.73
27.91
24.45
25.26
22.58
34
1.013
D/E ratiox
0.675
0.789
0.943
1.010
0.986
0.965
1.033
1.240
1.488
1.457
1.570
1.240
0.998
51
2.778
Enterprise value₩B
3.188
3.132
3.138
3.214
3.139
3.009
3.036
3.295
3.585
3.242
2.455
0.65%
(1.18%)
84
3.497
LT debt₩B
6.485
7.371
8.474
7.926
8.736
10.19
11.16
12.47
12.24
11.73
2.760
6.06%
7.04%
72
Revenue
₩5.851B
3.09%
1.00×
Cost of revenue
₩4.096B
3.09%
1.00×
Operating expenses
₩1.169B
2.95%
0.99×
Goodwill & intangibles
17.29%
Property and equipment
16.42%