3.991
Revenue₩B
4.661
4.956
5.267
5.502
5.856
6.232
6.634
7.171
7.596
7.992
4.270
6.42%
6.18%
32
26.89
Revenue growth%
1.88
0.40
0.40
0.40
0.40
0.40
2.79
1.21
0.96
0.40
23.61
0.96
0.40
59
26.04
Gross margin%
14.19
16.87
17.01
18.07
19.86
17.53
18.21
17.69
17.69
19.43
3.57
17.69
17.69
49
13.13
Operating margin%
29.48
29.64
29.70
28.64
30.61
29.67
30.08
29.15
29.43
29.67
12.30
29.67
29.65
35
9.37
Net margin%
1.11
3.59
1.38
0.40
3.23
3.53
4.71
4.30
4.49
6.64
18.59
4.49
3.56
55
23.70
P/E ratio (avg)x
38.89
37.95
36.27
35.21
39.54
41.59
44.05
48.30
49.42
47.97
19.46
47.97
40.56
60
18.00
EV/EBITx
21.23
21.22
20.78
18.59
19.85
21.79
22.99
20.97
21.38
20.59
25.05
21.38
21.10
87
27.39
FCF yield (avg)%
29.55
31.32
29.40
27.51
28.10
27.58
26.86
29.30
28.78
28.87
2.73
28.78
28.82
63
20.92
FCF margin%
1.06
2.10
2.92
5.85
4.65
6.90
8.74
6.72
8.99
7.50
19.76
7.50
6.28
83
1.015
FCF / Net incomex
2.283
2.438
2.473
2.496
2.981
3.491
3.466
3.572
4.288
4.587
1.298
3.572
3.224
84
12.65
ROIC%
9.93
10.42
9.11
11.72
12.75
11.00
12.57
10.69
9.92
11.59
29.84
11.00
10.84
48
6.96
Return on equity%
12.36
12.45
10.97
8.92
7.33
6.72
6.63
5.40
8.23
9.47
14.42
6.72
8.58
10
23.84
Return on assets%
1.63
3.25
4.28
5.52
8.03
7.11
8.27
5.61
8.17
6.37
18.62
7.11
5.99
33
69.44
EPS₩
134.26
148.18
172.57
188.88
196.50
193.17
197.85
223.87
239.23
246.35
77.55
4.63%
7.84%
—
6.87
EPS growth%
8.11
9.30
8.45
6.74
9.43
7.87
7.94
9.33
8.36
8.41
3.57
8.36
8.39
47
400.68
Bookvalue per sh₩
376.78
336.28
295.87
299.32
288.01
299.66
326.18
364.68
331.15
325.97
263.90
2.51%
(2.15%)
—
153.65
FCF per share₩
148.00
143.99
136.63
136.03
146.70
160.04
169.02
164.53
147.47
129.35
60.53
(2.49%)
(1.19%)
—
175.14
Dividend per sh₩
315.71
314.83
312.85
351.10
382.08
363.20
354.32
364.34
378.94
364.43
159.29
(0.94%)
2.65%
—
21.42
Div yield (avg)%
13.33
11.17
11.81
12.99
11.56
11.57
12.74
10.62
7.63
5.17
10.69
10.62
11.57
55
26.03
Payout ratio%
23.93
21.00
19.58
17.67
16.46
18.86
20.70
21.88
23.43
23.02
19.33
21.88
20.85
7
22.00
Shares (diluted)M
41.56
42.44
44.94
51.27
54.33
51.15
52.00
58.18
67.46
73.07
21.21
6.11%
6.81%
16
5.50
Buyback yield%
14.26
15.65
12.65
10.13
9.85
8.58
7.60
5.71
5.96
6.36
11.34
6.36
9.22
30
0.528
D/E ratiox
0.975
0.829
0.857
0.739
0.654
0.703
0.645
0.686
0.623
0.634
1.673
0.645
0.694
19
5.205
Enterprise value₩B
9.362
9.746
9.283
10.41
10.29
10.60
9.766
10.63
10.51
10.10
9.855
(0.37%)
0.96%
53
6.594
LT debt₩B
7.591
7.904
7.650
7.782
7.639
7.255
6.706
6.650
5.983
6.694
10.02
(2.61%)
(2.23%)
30
Revenue
₩7.992B
6.18%
1.00×
Cost of revenue
₩4.583B
6.19%
1.00×
Operating expenses
₩1.152B
6.05%
0.99×
Property and equipment
23.12%