2.294
Revenue₩B
6.493
6.514
6.734
6.915
6.923
6.902
7.018
7.242
7.358
7.368
2.530
1.25%
1.30%
5
20.51
Revenue growth%
9.31
11.81
13.32
10.88
11.90
10.57
13.33
14.54
11.75
12.03
23.38
12.03
11.85
67
24.10
Gross margin%
25.90
25.80
28.75
30.28
28.01
28.71
25.93
28.48
28.79
28.63
28.36
28.63
28.56
25
29.43
Operating margin%
16.17
15.42
15.56
12.65
11.50
9.52
9.29
8.95
11.13
8.61
2.19
9.29
11.32
74
29.27
Net margin%
28.84
27.39
25.21
23.95
26.48
26.25
23.63
23.83
23.29
22.63
9.86
23.63
24.58
41
27.01
P/E ratio (avg)x
17.76
18.12
15.54
15.40
15.42
14.95
15.92
13.53
13.08
12.84
9.334
13.53
15.41
93
8.074
EV/EBITx
9.678
11.49
11.97
14.10
15.96
17.84
19.88
22.06
22.63
22.18
7.874
22.06
16.90
32
24.39
FCF yield (avg)%
18.95
16.83
16.24
18.92
19.64
21.49
19.21
18.17
20.30
20.37
12.43
20.30
19.08
19
4.14
FCF margin%
6.54
8.73
6.29
7.65
8.17
5.88
6.56
7.22
6.22
5.00
7.82
6.22
6.55
31
1.758
FCF / Net incomex
0.173
0.159
0.151
0.151
0.171
0.171
0.171
0.178
0.201
0.185
0.211
0.178
0.171
69
17.54
ROIC%
1.23
4.07
3.55
6.33
5.57
5.37
2.72
0.40
1.32
1.13
7.79
1.32
3.13
67
21.91
Return on equity%
27.80
28.85
26.72
25.75
27.44
26.47
23.70
21.40
23.79
26.34
29.44
23.79
26.41
75
10.78
Return on assets%
19.41
20.68
21.72
22.72
21.33
24.18
24.98
26.07
26.16
24.64
2.57
24.98
23.45
93
272.60
EPS₩
416.14
450.90
478.79
489.52
481.80
564.98
674.42
807.91
856.55
949.97
292.53
14.54%
9.26%
—
10.04
EPS growth%
9.36
6.42
7.83
8.09
8.30
7.63
5.72
5.22
4.92
7.45
27.19
5.72
7.54
10
238.31
Bookvalue per sh₩
51.95
55.77
54.26
49.91
47.87
47.70
50.94
51.47
54.95
52.75
271.70
1.96%
(0.51%)
—
155.59
FCF per share₩
155.26
152.23
150.66
144.34
154.05
161.24
153.53
178.57
205.41
194.88
258.13
4.81%
1.82%
—
159.89
Dividend per sh₩
79.26
71.09
76.45
73.87
77.21
67.73
72.17
68.33
62.61
57.53
69.03
(5.71%)
(3.41%)
—
5.87
Div yield (avg)%
34.31
33.32
36.09
34.29
36.77
38.10
40.96
38.51
40.67
43.57
24.21
40.67
37.44
16
28.74
Payout ratio%
17.27
15.66
13.78
12.94
14.37
11.60
10.55
10.40
9.09
6.22
7.82
10.40
12.27
12
9.840
Shares (diluted)M
11.28
11.19
11.70
13.91
14.87
14.28
16.34
18.27
20.79
22.70
10.12
8.83%
6.99%
93
24.29
Buyback yield%
25.20
27.52
28.31
28.57
28.98
28.68
25.70
23.77
24.82
23.68
18.03
24.82
26.61
61
0.583
D/E ratiox
1.352
1.437
1.553
1.724
1.793
1.868
2.071
2.265
2.252
2.166
1.272
2.166
1.830
50
4.549
Enterprise value₩B
1.210
1.393
1.534
1.599
1.842
2.057
2.387
2.677
2.971
3.391
4.627
12.99%
11.42%
67
1.786
LT debt₩B
1.390
1.429
1.513
1.468
1.482
1.412
1.568
1.419
1.353
1.333
1.890
(2.10%)
(0.22%)
71
Revenue
₩7.368B
1.30%
1.00×
Cost of revenue
₩4.812B
1.63%
1.03×
Operating expenses
₩697.6M
(0.06%)
0.87×
Property and equipment
13.57%