1.068
Revenue₩B
3.594
3.720
3.804
3.994
4.197
4.293
4.370
4.472
4.681
4.718
1.176
2.37%
3.27%
64
9.94
Revenue growth%
11.67
8.90
6.52
4.98
6.94
8.08
9.96
10.72
9.14
10.68
17.81
9.96
9.02
10
12.62
Gross margin%
15.59
16.50
18.53
21.36
24.06
23.39
23.71
23.53
24.05
26.21
26.25
23.71
23.46
65
23.72
Operating margin%
24.48
21.52
23.66
24.51
25.14
26.34
25.67
26.85
29.51
27.18
14.10
26.85
25.41
86
24.18
Net margin%
24.68
22.23
21.08
19.63
21.53
19.06
21.97
22.70
21.18
22.66
24.58
21.97
21.75
82
24.12
P/E ratio (avg)x
11.38
10.59
9.693
9.709
9.437
8.533
8.354
9.139
8.254
8.249
13.02
8.354
9.288
79
6.072
EV/EBITx
6.328
6.733
6.127
5.518
5.269
4.807
5.254
4.776
4.569
4.274
30.92
4.776
5.261
19
10.92
FCF yield (avg)%
4.49
6.37
6.57
5.54
6.86
5.54
8.16
11.06
12.19
13.71
18.36
11.06
6.72
30
19.66
FCF margin%
28.68
27.43
26.06
26.48
25.26
25.03
24.96
26.85
26.35
27.14
12.16
26.35
26.41
93
0.870
FCF / Net incomex
0.326
0.319
0.327
0.322
0.380
0.384
0.374
0.370
0.367
0.400
0.733
0.374
0.368
85
8.10
ROIC%
32.09
29.91
30.60
30.12
32.89
34.42
31.88
33.03
32.85
30.87
23.00
32.85
31.98
85
12.11
Return on equity%
6.07
5.34
4.28
3.70
6.40
6.37
5.27
6.48
4.87
3.44
12.90
5.27
5.31
43
7.62
Return on assets%
31.23
30.62
33.59
33.98
33.94
34.92
34.46
37.17
35.91
35.14
18.19
35.14
34.22
42
48.11
EPS₩
95.59
107.04
97.12
98.96
97.39
101.59
98.13
101.20
105.17
109.97
51.78
2.46%
1.97%
—
14.62
EPS growth%
18.19
19.17
22.16
21.20
23.21
21.41
20.97
22.03
20.42
20.01
26.82
20.97
21.09
92
190.15
Bookvalue per sh₩
155.16
170.74
161.26
165.39
175.89
159.27
155.14
147.56
136.44
137.94
103.06
(4.74%)
(1.06%)
—
110.48
FCF per share₩
81.40
74.85
81.63
83.82
86.67
83.81
76.89
79.53
73.43
80.46
73.33
(1.48%)
0.52%
—
170.45
Dividend per sh₩
99.65
103.52
98.36
100.24
96.61
112.40
106.97
121.84
132.46
143.30
166.96
8.20%
3.17%
—
27.32
Div yield (avg)%
15.39
12.77
13.64
12.54
12.80
13.44
12.48
14.12
14.06
15.59
2.71
14.06
13.54
52
15.25
Payout ratio%
13.59
11.59
10.87
12.47
13.33
10.36
9.15
6.63
8.58
7.05
29.82
8.58
10.62
63
17.59
Shares (diluted)M
17.75
17.68
19.69
20.38
20.80
22.27
21.34
24.04
26.40
30.59
17.22
8.02%
5.60%
86
10.06
Buyback yield%
10.54
13.34
13.53
15.94
18.93
21.19
22.13
25.10
27.51
25.55
27.73
25.10
20.06
72
1.380
D/E ratiox
1.650
1.504
1.594
1.599
1.480
1.668
1.723
1.644
1.790
1.811
0.541
1.723
1.647
55
1.154
Enterprise value₩B
2.920
2.729
2.676
2.412
2.608
2.603
2.508
2.615
2.311
2.338
1.492
(2.16%)
(3.30%)
95
1.102
LT debt₩B
1.660
1.601
1.547
1.832
2.076
2.043
2.110
2.041
2.103
2.118
3.571
0.41%
2.11%
60
Revenue
₩4.718B
3.27%
1.00×
Cost of revenue
₩3.207B
3.46%
1.02×
Operating expenses
₩661.2M
2.70%
0.95×
Property and equipment
20.04%