1.211
Revenue₩B
5.128
5.356
5.678
5.822
5.972
6.257
6.530
6.682
7.133
7.603
1.281
4.95%
4.36%
31
27.27
Revenue growth%
12.18
9.88
7.16
8.21
8.87
8.22
8.49
11.20
12.46
9.60
26.51
9.60
9.24
26
22.92
Gross margin%
3.74
5.21
5.68
4.76
5.82
3.87
6.00
6.11
8.78
9.50
24.95
6.11
5.75
14
27.63
Operating margin%
6.82
4.13
5.45
6.08
6.79
3.99
2.50
4.09
3.58
6.56
27.11
3.99
4.79
62
25.67
Net margin%
0.40
2.94
0.63
3.10
3.81
4.52
3.97
2.67
4.17
3.00
13.73
3.97
3.05
59
16.56
P/E ratio (avg)x
48.26
49.04
54.59
63.70
70.33
82.56
90.10
90.86
89.54
93.35
25.07
90.10
76.44
84
17.59
EV/EBITx
24.07
24.65
23.62
24.51
26.32
27.20
26.35
25.87
23.87
24.61
31.60
25.87
24.63
48
10.48
FCF yield (avg)%
17.02
14.04
12.87
9.91
12.33
10.32
7.53
8.45
7.32
9.35
9.46
8.45
10.12
59
19.18
FCF margin%
27.55
25.06
27.49
24.76
27.54
28.75
31.20
30.51
30.96
31.72
13.06
30.96
28.15
72
1.486
FCF / Net incomex
0.770
0.722
0.660
0.629
0.567
0.524
0.487
0.527
0.551
0.534
1.499
0.527
0.559
24
14.61
ROIC%
9.28
12.24
10.89
10.16
7.44
7.30
4.84
5.57
3.05
3.86
5.80
4.84
7.37
25
9.27
Return on equity%
24.96
23.75
26.31
26.03
24.15
21.60
18.94
21.93
21.00
21.80
23.84
21.60
22.84
50
3.56
Return on assets%
12.23
12.77
12.39
13.17
13.36
13.21
15.91
13.59
12.37
14.97
18.70
13.59
13.19
25
102.95
EPS₩
44.36
43.49
44.24
45.16
47.41
44.32
43.09
46.05
45.52
46.07
106.74
(0.57%)
—
—
16.57
EPS growth%
11.67
11.45
13.48
11.54
12.47
14.61
11.84
12.14
10.32
12.05
13.74
12.05
11.94
64
111.64
Bookvalue per sh₩
37.73
43.30
47.45
47.66
44.31
41.12
38.06
36.03
36.99
38.58
50.31
(2.73%)
0.98%
—
39.96
FCF per share₩
94.06
101.63
97.33
113.54
125.80
142.27
151.38
149.84
178.01
191.73
130.67
8.79%
8.26%
—
50.98
Dividend per sh₩
36.79
39.51
38.95
38.75
40.03
40.76
41.17
41.58
38.77
39.46
99.70
(0.29%)
0.84%
—
5.30
Div yield (avg)%
19.76
20.84
21.84
22.15
22.69
25.16
26.12
26.14
24.78
25.96
14.50
25.96
23.73
52
3.63
Payout ratio%
10.69
12.86
14.64
12.79
15.36
12.84
15.79
15.51
13.94
11.60
20.51
13.94
13.40
63
19.57
Shares (diluted)M
16.52
15.74
16.31
15.87
16.23
16.61
18.39
18.64
16.77
17.49
19.99
1.51%
(0.16%)
64
24.01
Buyback yield%
12.11
11.98
11.31
9.50
11.71
13.01
12.74
11.27
11.61
11.79
22.29
11.79
11.75
56
0.207
D/E ratiox
1.634
1.575
1.819
1.994
2.293
2.359
2.476
2.778
3.208
3.296
0.824
2.778
2.326
23
4.725
Enterprise value₩B
2.735
2.875
2.812
2.584
2.912
2.633
2.808
2.675
2.805
2.903
3.189
(0.06%)
0.91%
77
5.554
LT debt₩B
3.847
4.254
4.877
5.278
5.681
5.731
6.512
6.352
6.504
6.678
6.092
3.29%
7.02%
72
Revenue
₩7.603B
4.36%
1.00×
Cost of revenue
₩4.109B
4.49%
1.01×
Operating expenses
₩958.4M
4.76%
1.04×
Goodwill & intangibles
20.16%
Property and equipment
18.86%