2.981
Revenue₩B
4.112
4.249
4.411
4.605
4.735
4.872
4.916
4.953
5.069
5.144
3.097
1.67%
2.49%
41
5.35
Revenue growth%
24.83
24.68
24.21
23.03
24.09
26.81
26.06
24.35
22.12
21.12
12.28
24.35
24.28
74
5.68
Gross margin%
16.56
19.23
19.05
19.05
20.97
18.89
18.22
18.69
18.56
18.05
10.11
18.56
18.79
22
10.28
Operating margin%
17.73
19.73
18.81
18.63
16.65
13.74
11.06
12.19
11.75
14.75
15.05
12.19
15.70
78
14.48
Net margin%
14.02
16.64
19.34
18.35
18.43
21.10
19.00
16.87
18.87
20.78
5.11
19.00
18.65
72
37.34
P/E ratio (avg)x
17.88
15.86
16.90
18.50
17.68
17.51
17.17
17.17
15.70
17.11
33.95
17.17
17.17
82
35.93
EV/EBITx
15.24
14.56
14.25
13.83
14.95
15.39
17.76
17.07
16.37
15.88
16.49
16.37
15.31
62
12.39
FCF yield (avg)%
16.34
17.23
19.62
21.59
23.13
25.52
23.15
23.26
22.90
23.36
7.11
23.26
23.02
31
11.36
FCF margin%
18.46
16.68
13.82
15.05
15.87
13.51
11.02
10.67
9.68
9.19
13.10
10.67
13.66
41
0.414
FCF / Net incomex
1.988
2.268
2.642
2.535
2.400
2.776
3.216
3.198
3.144
3.626
0.594
3.198
2.709
58
26.50
ROIC%
15.65
16.78
16.86
15.23
12.39
13.30
11.18
12.01
9.18
11.46
4.70
11.46
12.84
60
20.82
Return on equity%
24.72
25.81
26.99
26.40
24.04
25.52
25.84
26.92
28.12
30.37
18.26
26.92
26.12
36
9.60
Return on assets%
0.62
0.40
2.83
5.19
3.50
0.79
0.61
0.46
2.84
4.20
12.98
0.79
1.81
30
75.01
EPS₩
115.36
117.03
112.71
124.19
132.00
126.20
136.54
133.72
129.66
140.33
78.38
1.23%
0.91%
—
28.84
EPS growth%
13.71
12.19
13.66
12.19
9.55
7.31
5.70
5.50
3.47
4.12
29.46
5.50
8.43
64
177.10
Bookvalue per sh₩
240.71
285.57
281.68
323.27
340.85
334.49
388.15
444.54
443.19
498.45
191.51
7.90%
7.91%
—
83.07
FCF per share₩
164.74
163.15
164.22
143.90
138.79
151.03
138.58
140.59
128.24
125.94
118.43
(1.92%)
(3.03%)
—
182.57
Dividend per sh₩
72.14
76.70
80.24
72.24
73.43
65.25
66.86
72.57
75.27
78.91
158.20
1.45%
0.95%
—
18.52
Div yield (avg)%
25.39
24.04
25.97
25.87
25.49
23.32
23.31
26.12
25.77
23.01
2.44
23.32
25.44
89
13.63
Payout ratio%
4.08
6.94
9.58
11.91
9.32
9.95
10.05
10.05
8.45
11.10
29.99
10.05
9.77
57
17.31
Shares (diluted)M
21.75
22.21
21.59
23.56
23.38
21.47
21.84
21.69
19.82
22.03
16.75
(1.18%)
0.75%
69
2.38
Buyback yield%
15.85
14.01
14.19
14.71
16.06
18.00
15.47
14.31
14.40
14.73
28.36
14.73
14.72
16
0.175
D/E ratiox
1.141
1.127
1.251
1.211
1.194
1.142
1.174
1.257
1.203
1.312
0.891
1.203
1.199
20
2.545
Enterprise value₩B
2.556
2.640
2.557
2.720
2.579
2.509
2.384
2.552
2.327
2.182
1.308
(3.28%)
(1.25%)
14
3.619
LT debt₩B
4.179
4.808
4.973
5.585
5.589
5.522
5.541
5.691
5.862
6.721
1.478
3.76%
5.77%
6
Revenue
₩5.144B
2.49%
1.00×
Cost of revenue
₩3.487B
2.74%
1.02×
Operating expenses
₩1.032B
2.14%
0.97×
Property and equipment
18.29%
Cash and investments
15.95%
Return on capital
128.55%
Spread over hurdle
120.38%