4.742
Revenue₩B
5.887
6.273
6.570
6.994
7.281
7.530
7.777
8.036
8.574
9.210
4.970
4.81%
5.13%
10
26.14
Revenue growth%
28.79
26.25
25.12
22.28
24.26
25.84
25.37
22.69
20.61
19.31
9.49
22.69
24.69
85
21.10
Gross margin%
11.86
9.38
9.81
11.74
14.50
16.40
16.46
17.64
19.03
18.49
26.54
17.64
15.45
45
9.16
Operating margin%
13.31
12.30
10.88
9.26
9.18
10.31
13.11
14.10
14.72
14.16
5.28
14.10
12.71
56
11.15
Net margin%
13.04
12.77
13.89
14.88
16.50
16.11
18.06
16.65
16.40
18.36
7.47
16.65
16.25
7
24.35
P/E ratio (avg)x
13.08
13.28
13.98
15.70
18.35
20.29
20.69
22.63
24.66
25.50
20.28
22.63
19.32
65
30.40
EV/EBITx
4.851
4.236
3.657
3.329
3.386
3.482
3.773
3.269
2.895
3.102
23.88
3.269
3.434
81
29.43
FCF yield (avg)%
15.21
15.60
16.81
14.44
13.41
15.12
16.65
18.10
16.22
17.74
6.49
16.65
15.91
62
20.73
FCF margin%
0.40
3.06
1.92
0.40
0.40
1.69
2.58
1.67
0.40
3.18
9.53
1.69
1.68
34
1.073
FCF / Net incomex
1.791
2.066
2.381
2.523
2.764
2.882
2.887
2.907
3.394
3.277
0.959
2.907
2.823
87
28.63
ROIC%
34.54
33.44
30.99
29.73
31.79
34.56
35.29
32.70
30.79
32.27
18.72
32.70
32.49
25
11.98
Return on equity%
1.07
0.40
2.17
4.31
2.83
4.56
2.17
1.73
2.82
3.07
13.07
2.82
2.50
74
25.95
Return on assets%
25.46
27.51
29.62
30.77
31.61
32.56
30.27
27.49
25.77
28.46
8.30
28.46
29.04
19
178.88
EPS₩
331.58
327.93
311.04
364.10
394.81
398.53
454.51
506.07
480.38
560.64
191.52
7.27%
5.16%
—
14.72
EPS growth%
12.04
12.34
15.28
15.39
16.76
17.26
17.84
16.11
13.41
15.24
7.62
16.11
15.33
58
60.04
Bookvalue per sh₩
613.87
676.74
679.37
768.09
749.89
752.54
889.89
942.07
1,023
1,019
233.82
6.33%
7.18%
—
353.51
FCF per share₩
110.11
103.59
102.53
107.56
103.28
112.69
125.09
141.81
156.15
148.74
246.61
7.57%
4.27%
—
201.91
Dividend per sh₩
340.52
308.78
331.06
301.64
285.19
311.76
316.86
343.95
356.93
375.35
136.03
5.65%
0.97%
—
29.07
Div yield (avg)%
5.97
6.80
7.69
5.35
7.27
6.11
5.61
5.32
3.80
6.24
6.16
5.61
6.04
78
13.55
Payout ratio%
10.78
10.41
10.20
12.34
13.62
11.58
13.10
15.24
18.15
17.33
13.43
15.24
12.72
85
11.45
Shares (diluted)M
13.71
14.85
15.12
16.07
15.16
15.03
17.10
15.85
17.94
17.15
11.87
2.51%
3.51%
41
24.17
Buyback yield%
12.10
10.30
10.29
11.33
9.01
6.19
7.00
6.48
7.13
9.58
25.13
7.00
9.29
29
0.121
D/E ratiox
2.447
2.624
3.001
3.337
3.831
4.226
5.008
5.612
6.500
7.418
0.782
5.612
4.029
73
8.772
Enterprise value₩B
5.039
5.371
5.039
5.300
4.811
5.006
4.765
4.388
4.673
4.868
1.747
0.23%
(0.92%)
42
6.632
LT debt₩B
9.646
9.586
9.006
8.228
8.231
8.700
8.073
9.041
9.975
11.16
9.206
6.28%
2.06%
54
Revenue
₩9.210B
5.13%
1.00×
Cost of revenue
₩5.548B
5.43%
1.03×
Operating expenses
₩1.750B
5.02%
0.99×
Goodwill & intangibles
15.61%
Property and equipment
14.71%