8.143
Revenue₩B
4.828
5.042
5.338
5.658
6.080
6.463
6.721
7.239
7.753
8.332
8.444
6.50%
6.29%
17
27.85
Revenue growth%
20.30
20.96
19.38
20.39
17.54
16.89
16.97
17.81
16.88
14.51
24.06
16.89
17.68
43
27.90
Gross margin%
30.68
32.92
30.70
32.55
33.19
30.98
32.58
30.01
28.69
30.90
8.63
30.90
30.94
53
4.83
Operating margin%
13.94
15.86
14.22
13.18
16.10
13.69
13.32
11.56
9.42
12.39
12.97
12.39
13.50
24
29.29
Net margin%
1.02
0.40
0.92
3.11
0.97
0.40
1.69
1.13
0.40
0.66
9.77
0.66
0.94
92
7.003
P/E ratio (avg)x
5.467
5.478
5.086
4.643
4.279
4.624
4.658
5.139
5.137
5.648
10.45
5.137
5.112
88
13.67
EV/EBITx
51.59
54.08
60.50
70.00
74.09
73.33
83.84
77.63
72.80
82.41
36.77
77.63
73.06
28
10.14
FCF yield (avg)%
31.06
30.41
28.62
27.69
30.60
31.38
31.41
31.59
32.27
34.65
4.71
31.59
31.22
6
21.01
FCF margin%
18.56
16.34
17.11
16.13
14.93
13.45
10.63
7.69
5.96
6.30
10.61
7.69
14.19
69
1.185
FCF / Net incomex
0.714
0.704
0.806
0.841
0.971
1.056
1.136
1.273
1.423
1.535
0.520
1.273
1.014
21
3.90
ROIC%
18.78
18.26
17.12
14.61
17.01
14.61
11.77
14.14
14.40
14.43
5.83
14.40
14.61
21
14.79
Return on equity%
22.04
21.30
21.17
22.74
21.97
19.88
21.98
24.93
23.61
22.45
3.00
22.45
22.01
31
3.59
Return on assets%
1.55
0.40
1.97
3.25
1.67
3.92
6.14
7.23
5.79
5.47
5.04
5.79
3.58
53
433.23
EPS₩
272.77
320.18
342.92
392.21
414.18
462.15
488.82
506.04
517.46
610.40
455.33
8.06%
8.75%
—
22.78
EPS growth%
22.53
22.24
22.62
21.09
22.73
20.52
20.52
23.12
23.21
25.44
25.64
23.12
22.58
53
400.16
Bookvalue per sh₩
590.33
654.80
793.54
885.46
932.56
974.83
985.13
1,042
1,136
1,368
166.14
7.97%
8.76%
—
86.83
FCF per share₩
378.92
348.85
304.83
328.93
316.82
322.58
317.16
277.71
281.79
285.09
389.88
(2.09%)
(1.95%)
—
234.02
Dividend per sh₩
274.69
247.84
245.07
225.41
208.77
208.31
189.25
176.95
186.58
204.51
453.44
(0.41%)
(2.68%)
—
10.37
Div yield (avg)%
8.83
6.76
9.63
7.23
6.92
8.20
9.91
12.50
14.04
13.65
10.41
12.50
9.23
56
29.06
Payout ratio%
4.63
3.41
1.71
0.63
0.40
3.34
1.78
0.74
3.20
6.08
11.12
3.20
2.49
51
24.28
Shares (diluted)M
27.76
28.83
31.92
32.18
30.10
32.18
34.52
36.31
35.79
38.65
24.01
5.13%
2.99%
73
5.25
Buyback yield%
25.89
24.17
22.70
22.27
24.89
25.06
23.59
24.65
27.08
29.61
9.13
25.06
24.77
22
1.215
D/E ratiox
0.377
0.437
0.438
0.490
0.531
0.584
0.679
0.797
0.788
0.857
0.503
0.788
0.557
37
7.940
Enterprise value₩B
1.249
1.289
1.282
1.272
1.267
1.387
1.370
1.412
1.408
1.608
0.755
4.88%
4.04%
13
8.275
LT debt₩B
3.201
3.415
3.060
3.269
3.068
3.218
3.284
2.981
3.104
2.926
0.919
(0.94%)
(0.52%)
34
Revenue
₩8.332B
6.29%
1.00×
Cost of revenue
₩3.851B
6.17%
0.99×
Operating expenses
₩1.830B
7.06%
1.07×
Property and equipment
15.97%