1.003
Revenue₩B
3.707
3.716
3.758
3.809
3.814
3.892
3.984
4.073
4.046
4.180
1.066
1.85%
1.55%
44
25.72
Revenue growth%
15.28
12.31
13.37
12.48
10.89
11.68
13.89
16.44
14.19
17.06
3.53
14.19
13.63
69
21.95
Gross margin%
21.82
22.51
21.99
24.98
26.98
27.83
29.04
28.74
29.23
26.32
19.45
28.74
26.65
82
27.75
Operating margin%
7.75
6.19
6.05
8.04
10.31
9.85
7.28
7.63
4.63
2.01
6.29
7.28
7.45
72
4.93
Net margin%
12.51
9.67
8.69
9.69
8.29
10.82
10.70
12.60
12.28
9.45
9.22
10.82
10.20
29
29.04
P/E ratio (avg)x
43.74
46.77
47.70
48.21
54.69
63.72
70.46
77.46
81.24
80.67
16.04
77.46
59.20
61
15.48
EV/EBITx
8.882
9.523
9.362
10.34
10.37
9.403
9.247
8.672
7.901
7.911
26.80
8.672
9.304
38
14.77
FCF yield (avg)%
7.32
5.39
3.84
3.64
1.49
0.40
0.40
0.40
0.40
0.40
7.12
0.40
0.94
25
11.97
FCF margin%
14.32
13.44
13.11
11.99
9.89
9.11
9.06
7.62
7.10
4.31
11.64
7.62
9.50
29
1.798
FCF / Net incomex
0.459
0.524
0.511
0.530
0.487
0.466
0.523
0.561
0.543
0.508
0.889
0.523
0.517
13
16.33
ROIC%
19.54
19.58
17.94
16.95
16.65
14.49
11.98
9.68
11.06
13.96
10.81
11.98
15.57
13
16.78
Return on equity%
33.99
33.79
34.22
36.07
33.13
31.11
33.71
34.51
35.22
35.36
15.01
34.51
34.11
21
2.68
Return on assets%
2.81
4.75
5.23
7.97
9.52
7.59
4.72
3.43
2.29
0.41
11.56
3.43
4.74
22
137.43
EPS₩
94.96
96.67
111.67
110.23
112.06
131.35
124.57
119.04
118.59
137.22
150.27
4.13%
4.09%
—
15.41
EPS growth%
16.98
18.10
19.04
21.78
24.24
24.07
26.11
28.38
26.94
25.33
6.46
26.11
24.15
42
71.09
Bookvalue per sh₩
53.48
61.24
64.97
69.03
76.88
79.63
79.35
91.17
92.19
99.57
51.32
5.31%
6.08%
—
102.67
FCF per share₩
63.47
67.83
72.15
70.23
68.51
75.66
78.15
82.53
89.85
83.94
74.87
4.14%
1.69%
—
77.81
Dividend per sh₩
123.76
126.24
122.17
112.27
105.53
102.97
109.61
104.72
100.67
112.66
93.08
1.32%
(0.09%)
—
14.09
Div yield (avg)%
0.40
0.40
0.50
0.40
2.30
0.77
0.40
0.40
0.40
0.40
21.41
0.40
0.40
79
24.12
Payout ratio%
4.17
1.41
2.19
1.39
3.56
5.16
3.73
4.62
2.26
5.05
23.51
4.62
3.64
53
25.52
Shares (diluted)M
34.67
38.31
42.54
47.44
49.29
56.47
56.90
65.02
65.28
64.64
26.77
5.57%
7.04%
92
12.79
Buyback yield%
29.19
31.19
31.39
32.96
34.55
31.95
30.93
32.43
33.81
34.19
17.06
32.43
32.19
18
0.186
D/E ratiox
0.933
0.820
0.889
0.778
0.739
0.743
0.673
0.684
0.629
0.654
1.446
0.673
0.741
14
3.688
Enterprise value₩B
3.151
2.810
2.919
3.119
3.294
2.815
2.785
2.608
2.828
2.755
0.389
(3.51%)
(2.57%)
30
0.837
LT debt₩B
4.387
5.264
6.008
5.957
7.093
8.445
9.438
9.453
10.30
11.24
0.374
9.65%
11.02%
65
Revenue
₩4.180B
1.55%
1.00×
Cost of revenue
₩2.732B
1.41%
0.99×
Operating expenses
₩457.9M
2.27%
1.07×
Property and equipment
16.07%