4.816
Revenue₩B
2.869
3.005
3.148
3.305
3.565
3.827
3.952
4.132
4.372
4.601
5.388
5.24%
5.30%
64
26.62
Revenue growth%
8.70
8.22
8.01
7.46
4.50
2.25
0.40
2.45
3.26
3.61
10.92
2.45
4.06
46
8.29
Gross margin%
11.79
14.64
12.18
11.43
12.71
15.25
12.58
15.24
13.47
15.23
4.44
15.23
13.09
77
25.84
Operating margin%
27.88
26.26
28.66
26.71
25.99
27.00
26.00
28.87
28.42
30.19
21.46
28.42
27.44
39
17.90
Net margin%
22.25
23.90
25.42
27.87
29.82
31.78
30.26
27.86
27.18
26.16
26.85
27.86
27.52
69
23.38
P/E ratio (avg)x
42.34
42.25
38.38
39.98
38.22
38.22
39.70
38.89
37.43
36.07
7.910
38.22
38.63
23
8.634
EV/EBITx
11.42
11.71
10.88
12.42
14.10
14.33
13.67
13.19
14.25
15.55
9.156
14.25
13.43
37
18.21
FCF yield (avg)%
23.44
26.29
23.38
23.31
24.81
23.82
24.64
26.46
24.53
25.15
7.02
24.64
24.59
46
11.97
FCF margin%
5.97
3.02
3.54
4.90
7.30
4.40
3.49
2.52
2.15
5.10
7.46
3.49
3.97
50
1.425
FCF / Net incomex
2.080
1.940
1.802
1.899
1.968
1.848
1.905
1.829
1.660
1.553
0.486
1.829
1.873
41
24.79
ROIC%
12.56
14.72
14.73
16.60
15.81
16.85
19.10
18.07
15.11
15.61
10.44
16.85
15.71
91
3.08
Return on equity%
8.43
5.96
8.88
7.43
5.46
5.56
3.69
2.71
4.86
5.88
5.02
4.86
5.72
59
12.81
Return on assets%
13.28
13.69
10.83
13.14
10.75
7.89
10.09
8.34
6.46
7.33
2.15
7.89
10.42
84
214.74
EPS₩
312.60
308.63
335.95
315.10
308.55
299.62
323.40
324.71
341.75
319.49
229.02
0.70%
1.21%
—
13.84
EPS growth%
2.40
4.49
6.55
6.95
8.42
11.17
10.49
11.14
9.84
6.94
27.51
10.49
7.68
46
119.73
Bookvalue per sh₩
224.56
235.82
278.00
330.65
324.44
317.90
370.21
428.37
430.63
488.53
101.41
8.53%
7.73%
—
170.27
FCF per share₩
124.83
128.21
133.21
126.69
117.37
126.98
141.91
156.39
155.87
166.00
47.46
7.18%
3.00%
—
124.60
Dividend per sh₩
182.60
173.56
163.17
180.35
187.83
182.15
177.40
192.62
203.07
194.92
65.43
0.74%
1.12%
—
26.78
Div yield (avg)%
11.68
9.09
7.57
10.13
10.29
12.68
11.54
11.60
8.83
11.04
22.14
11.54
10.67
39
23.71
Payout ratio%
2.88
2.98
1.82
3.22
5.49
3.78
3.88
4.56
6.70
9.51
20.53
4.56
3.83
6
8.646
Shares (diluted)M
9.175
9.781
11.12
11.44
12.89
12.98
14.09
13.98
14.97
16.15
8.924
4.62%
5.64%
6
9.58
Buyback yield%
1.02
1.80
0.40
0.40
1.95
3.19
2.91
4.53
6.13
5.02
14.86
4.53
2.43
44
1.664
D/E ratiox
0.211
0.190
0.201
0.205
0.190
0.198
0.213
0.218
0.204
0.187
1.489
0.204
0.202
46
3.662
Enterprise value₩B
2.789
3.142
3.098
3.159
3.392
3.758
4.229
4.750
5.504
5.412
3.850
9.80%
6.34%
38
1.732
LT debt₩B
2.654
2.348
2.319
2.031
2.004
2.198
2.199
1.971
1.957
1.767
3.786
(2.49%)
(3.95%)
45
Revenue
₩4.601B
5.30%
1.00×
Cost of revenue
₩2.764B
5.04%
0.98×
Operating expenses
₩568.6M
5.75%
1.04×
Property and equipment
15.42%