5.021
Revenue₩B
6.255
6.235
6.182
6.205
6.142
6.141
6.249
6.397
6.617
6.671
5.299
1.67%
0.69%
25
28.28
Revenue growth%
29.65
30.56
33.26
31.75
32.56
33.57
34.13
36.17
37.33
38.09
3.27
36.17
33.41
25
3.92
Gross margin%
16.17
15.76
13.73
16.12
18.78
20.43
22.00
19.25
20.38
22.77
5.03
20.43
19.01
48
14.60
Operating margin%
23.04
20.10
18.35
18.43
16.08
14.83
14.97
12.97
10.97
12.55
21.28
12.97
15.52
55
24.73
Net margin%
24.04
24.15
21.20
23.03
25.06
25.32
26.78
26.10
24.31
25.79
9.95
25.79
24.68
20
24.70
P/E ratio (avg)x
34.61
37.74
36.05
39.68
41.85
40.55
36.93
36.39
38.98
37.89
13.56
37.89
37.82
63
31.68
EV/EBITx
24.21
27.82
27.61
26.99
30.93
31.12
29.34
31.75
29.34
28.95
24.08
29.34
29.14
8
3.05
FCF yield (avg)%
10.99
9.38
11.03
9.91
8.85
11.62
10.63
10.83
12.88
14.04
4.18
11.62
10.91
37
7.36
FCF margin%
38.27
40.75
40.52
37.85
35.69
37.22
35.37
34.02
34.32
35.60
19.23
35.37
36.45
60
1.586
FCF / Net incomex
0.856
0.902
0.847
0.812
0.828
0.868
0.918
0.836
0.835
0.780
0.925
0.836
0.841
24
7.48
ROIC%
10.47
12.79
11.26
12.78
13.67
15.22
13.09
12.85
14.67
13.66
15.66
13.66
12.97
57
9.24
Return on equity%
7.85
7.83
8.17
8.81
6.76
7.27
4.87
5.12
3.15
0.74
27.09
4.87
7.02
80
4.39
Return on assets%
14.59
14.67
13.07
10.49
12.87
11.41
9.17
11.84
11.94
13.71
15.45
11.84
12.41
7
208.97
EPS₩
316.01
354.42
345.81
327.66
368.27
385.41
453.07
457.93
451.53
464.79
220.08
4.77%
4.23%
—
17.26
EPS growth%
7.66
8.95
9.19
10.33
12.98
12.87
10.50
12.03
9.09
7.13
21.92
10.50
9.76
85
313.84
Bookvalue per sh₩
301.03
297.04
325.14
317.77
300.18
328.18
369.41
376.97
353.38
341.89
158.98
2.64%
0.80%
—
302.91
FCF per share₩
223.73
227.05
257.47
264.36
296.22
298.72
316.99
336.18
332.66
342.27
165.51
2.93%
6.10%
—
85.92
Dividend per sh₩
147.27
152.22
147.95
129.84
114.26
105.49
101.73
96.55
105.99
103.19
107.69
(2.02%)
(3.75%)
—
10.22
Div yield (avg)%
22.09
23.68
23.68
22.63
22.72
20.94
18.79
20.10
22.38
21.82
23.95
20.94
22.23
50
9.19
Payout ratio%
12.21
11.28
8.62
7.59
7.67
8.40
8.11
6.03
5.12
5.43
14.43
6.03
7.89
24
8.077
Shares (diluted)M
10.14
10.50
11.28
10.76
10.81
10.23
11.29
11.93
10.93
11.44
7.752
1.14%
1.04%
90
2.60
Buyback yield%
18.78
18.67
19.17
22.09
24.11
22.79
20.75
19.34
17.20
17.62
14.30
19.34
19.26
92
1.191
D/E ratiox
2.025
2.293
2.463
2.559
2.974
3.402
4.004
4.697
5.214
5.768
1.615
4.697
3.188
25
2.801
Enterprise value₩B
1.889
1.833
1.657
1.643
1.604
1.719
1.696
1.837
1.999
2.042
5.736
4.95%
1.21%
45
1.915
LT debt₩B
6.371
7.270
7.649
7.662
7.780
8.328
9.137
9.193
9.222
8.701
3.132
2.26%
3.14%
95
Revenue
₩6.671B
0.69%
1.00×
Cost of revenue
₩4.431B
0.73%
1.00×
Operating expenses
₩1.057B
1.03%
1.03×
Property and equipment
18.76%