1.203
Revenue₩B
7.284
7.441
7.748
7.939
8.202
8.445
8.542
8.764
9.067
9.146
1.294
2.20%
2.67%
52
11.36
Revenue growth%
17.60
18.04
17.21
18.79
20.94
22.98
25.51
22.63
22.40
25.22
21.30
22.98
21.67
59
27.90
Gross margin%
23.69
21.49
21.32
18.45
19.51
17.82
16.57
13.63
13.87
14.04
10.59
14.04
18.13
76
14.06
Operating margin%
10.59
10.60
13.25
12.38
10.78
7.93
8.10
9.25
9.93
10.99
16.45
9.25
10.60
73
6.81
Net margin%
30.91
32.67
31.14
32.69
35.12
32.94
33.16
31.20
33.76
33.40
2.80
33.16
32.82
29
23.60
P/E ratio (avg)x
19.73
19.90
21.12
23.54
23.32
25.00
29.81
33.79
35.68
34.72
21.14
33.79
24.27
55
22.53
EV/EBITx
33.62
35.66
37.33
39.80
41.14
39.64
42.65
44.04
45.28
52.32
33.85
44.04
40.47
43
11.31
FCF yield (avg)%
10.52
12.11
13.00
10.67
11.76
11.73
13.54
15.22
16.35
16.32
26.33
15.22
12.56
41
11.15
FCF margin%
26.14
24.52
26.07
24.11
23.57
20.80
20.48
18.41
19.70
18.82
23.65
19.70
22.18
33
0.955
FCF / Net incomex
0.880
0.855
0.865
0.786
0.838
0.801
0.865
0.864
0.814
0.754
0.708
0.814
0.847
62
16.75
ROIC%
2.44
0.57
3.57
1.76
0.90
1.44
3.48
2.20
0.40
0.40
20.21
1.44
1.60
13
19.37
Return on equity%
15.67
16.99
19.56
21.76
23.39
21.59
22.69
21.82
24.08
23.00
5.74
22.69
21.79
79
18.66
Return on assets%
24.82
27.32
29.87
31.90
33.34
34.62
32.13
34.17
35.09
37.13
28.54
34.62
32.73
25
153.43
EPS₩
236.09
257.66
271.67
292.73
336.29
335.30
354.26
373.39
443.75
486.14
158.41
7.65%
8.11%
—
29.80
EPS growth%
0.40
0.40
0.40
0.40
1.36
0.40
2.62
0.74
2.08
1.33
17.39
1.33
0.57
44
146.47
Bookvalue per sh₩
183.96
197.54
232.07
234.41
271.70
284.25
330.52
346.42
366.26
387.46
118.92
7.36%
9.48%
—
159.29
FCF per share₩
211.33
235.34
241.76
244.24
245.63
229.79
266.59
266.15
286.34
330.73
27.01
6.13%
5.44%
—
78.95
Dividend per sh₩
122.54
131.03
137.51
152.04
160.57
165.96
153.66
144.75
135.15
152.16
137.56
(1.07%)
2.88%
—
20.24
Div yield (avg)%
22.38
20.89
22.95
21.41
23.00
22.39
20.11
17.76
16.83
19.79
2.67
19.79
21.15
74
19.07
Payout ratio%
16.03
18.12
15.23
15.77
15.99
18.77
16.64
15.37
15.35
13.52
28.31
15.37
15.88
46
13.18
Shares (diluted)M
20.99
20.17
20.28
23.29
27.22
27.59
26.84
31.85
32.76
38.02
13.17
6.91%
6.92%
37
17.15
Buyback yield%
5.18
3.22
3.34
6.16
4.15
5.17
4.88
6.08
8.10
7.05
16.27
6.08
5.18
10
1.679
D/E ratiox
1.222
1.151
1.074
0.958
0.840
0.796
0.767
0.821
0.829
0.884
0.965
0.821
0.862
23
1.965
Enterprise value₩B
5.069
5.353
5.392
4.948
4.945
5.523
6.214
6.946
6.419
6.011
4.061
3.98%
1.07%
6
3.253
LT debt₩B
5.211
5.505
5.787
5.252
4.668
4.232
4.139
3.622
3.194
3.560
4.748
(5.27%)
(3.10%)
11
Revenue
₩9.146B
2.67%
1.00×
Cost of revenue
₩6.192B
2.63%
1.00×
Operating expenses
₩1.476B
2.45%
0.98×
Property and equipment
16.09%