2,633
Revenue₩B
2,607
2,702
2,754
2,777
2,839
2,976
3,087
3,224
3,370
3,509
2,735
4.33%
3.46%
69
15.90
Revenue growth%
13.95
14.97
17.40
18.89
17.90
18.33
16.11
16.96
17.46
16.88
3.95
16.96
17.18
73
17.74
Gross margin%
7.95
5.61
4.98
3.44
0.68
0.40
0.40
0.57
0.40
0.40
9.52
0.40
0.63
40
24.72
Operating margin%
20.71
17.78
17.70
17.07
14.52
12.05
14.34
15.73
12.93
14.48
16.65
14.34
15.13
88
13.70
Net margin%
7.63
8.53
10.95
9.69
12.39
11.45
9.77
9.14
7.63
5.59
23.59
9.14
9.42
78
20.08
P/E ratio (avg)x
24.05
28.24
30.63
36.98
40.78
44.97
49.35
55.31
64.40
65.19
37.70
55.31
42.87
84
7.893
EV/EBITx
37.50
38.97
45.73
49.70
56.11
60.27
67.97
79.50
87.53
84.78
16.45
79.50
58.19
86
11.24
FCF yield (avg)%
24.73
26.72
25.19
27.70
28.03
29.57
27.88
25.70
24.10
25.81
12.41
25.81
26.27
10
6.49
FCF margin%
11.14
13.73
14.91
14.87
13.04
15.10
12.13
11.84
12.23
12.82
3.03
12.23
12.93
6
0.625
FCF / Net incomex
2.076
2.132
2.007
2.007
2.129
2.238
2.546
2.441
2.576
2.368
0.814
2.441
2.185
23
6.34
ROIC%
14.02
17.02
18.37
20.87
18.33
19.90
22.46
24.94
27.04
29.75
13.52
24.94
20.38
20
25.83
Return on equity%
25.29
25.25
24.89
27.02
27.69
24.90
26.56
26.69
28.38
30.84
7.77
26.69
26.62
84
27.03
Return on assets%
18.78
18.40
16.80
15.13
12.53
14.52
12.89
11.58
8.75
9.04
9.97
11.58
13.70
10
2,763
EPS₩
9,692
10,399
10,204
11,539
12,931
13,036
12,393
14,555
15,668
17,034
2,880
5.67%
6.10%
—
5.73
EPS growth%
21.91
22.55
23.31
23.40
22.14
21.72
23.28
20.95
21.49
18.51
22.87
21.49
22.02
51
1,659
Bookvalue per sh₩
4,683
5,290
5,622
6,343
7,525
8,325
8,453
8,793
10,391
10,966
1,239
7.82%
9.46%
—
6,321
FCF per share₩
7,612
7,782
7,929
8,772
8,779
8,984
9,887
9,061
8,480
8,628
1,776
(0.35%)
2.55%
—
6,638
Dividend per sh₩
6,563
6,557
6,957
8,192
8,501
9,375
10,871
12,281
13,158
14,022
4,716
10.53%
9.61%
—
26.15
Div yield (avg)%
13.56
11.96
9.30
12.13
14.34
12.15
14.13
11.29
12.87
14.87
20.55
12.87
12.51
24
4.01
Payout ratio%
12.58
15.54
17.17
14.35
14.46
15.47
16.60
16.84
18.41
21.08
28.20
16.84
16.07
29
133.1
Shares (diluted)M
138.0
156.8
162.3
167.2
159.2
170.5
176.3
178.2
188.0
213.5
139.2
6.05%
5.85%
28
18.91
Buyback yield%
22.38
21.33
20.63
23.43
24.50
26.31
24.76
26.24
25.92
24.14
27.96
25.92
24.32
93
1.292
D/E ratiox
1.820
2.032
2.254
2.360
2.553
3.004
3.350
3.221
3.122
3.255
0.849
3.221
2.779
17
3,043
Enterprise value₩B
2,251
2,455
2,284
1,967
1,843
1,913
2,074
2,098
1,907
1,882
1,286
0.41%
(2.35%)
38
1,780
LT debt₩B
1,181
1,128
1,221
1,276
1,146
1,005
932.5
875.2
901.8
928.3
163.0
(4.12%)
(3.35%)
16
Revenue
₩3.509T
3.46%
1.00×
Cost of revenue
₩2.420T
3.57%
1.01×
Operating expenses
₩645.1B
2.88%
0.95×
Property and equipment
15.95%