6.982
Revenue₩B
9.984
10.67
11.14
11.49
12.20
12.64
13.08
13.85
14.36
14.79
7.580
3.93%
4.44%
79
7.14
Revenue growth%
29.81
31.94
29.91
28.48
29.03
29.85
29.26
30.25
33.14
31.45
13.60
30.25
29.88
58
2.31
Gross margin%
3.76
6.00
3.60
5.73
4.23
5.83
5.53
2.92
5.08
7.64
26.98
5.53
5.31
48
24.94
Operating margin%
29.37
27.37
28.57
27.87
28.47
30.34
29.38
28.44
30.96
32.39
25.18
30.34
28.97
71
26.52
Net margin%
22.90
20.99
23.37
21.38
23.09
25.53
23.80
21.47
21.52
23.20
17.40
23.20
22.99
35
14.87
P/E ratio (avg)x
32.80
34.25
32.90
35.00
37.10
42.96
43.15
49.81
50.08
51.39
11.57
49.81
40.03
34
9.553
EV/EBITx
12.07
12.18
11.23
11.96
12.74
13.63
14.03
12.72
12.94
13.45
33.72
13.45
12.73
20
6.05
FCF yield (avg)%
18.81
17.05
16.52
18.79
17.72
18.35
16.82
16.94
18.28
21.16
8.61
18.28
18.00
92
14.12
FCF margin%
16.39
16.45
16.30
14.46
13.53
13.81
16.68
15.74
14.01
12.59
4.41
14.01
15.10
45
0.512
FCF / Net incomex
2.185
2.366
2.653
2.596
2.661
3.064
3.469
4.068
4.092
4.375
0.807
4.068
2.862
85
22.84
ROIC%
14.68
12.75
13.69
16.39
14.56
16.69
18.85
21.13
19.53
16.61
28.60
18.85
16.50
7
15.16
Return on equity%
8.49
10.39
7.90
9.47
11.46
12.82
10.37
9.66
8.02
7.03
23.97
9.66
9.57
22
7.76
Return on assets%
16.41
15.72
14.29
12.32
13.03
15.02
17.10
16.61
15.60
14.91
9.12
15.60
15.31
47
575.99
EPS₩
876.07
900.97
878.20
985.26
959.33
1,030
1,147
1,300
1,440
1,531
595.81
9.80%
5.42%
—
4.26
EPS growth%
10.82
13.69
12.13
14.50
12.09
10.28
8.79
9.36
11.65
12.48
15.19
10.28
11.87
48
166.59
Bookvalue per sh₩
360.66
379.81
452.59
453.55
531.99
578.35
689.27
740.46
852.38
984.98
187.41
13.11%
11.20%
—
250.51
FCF per share₩
338.78
357.84
398.63
472.10
559.62
546.79
596.94
603.76
644.15
740.08
697.27
5.75%
7.77%
—
428.29
Dividend per sh₩
699.52
763.68
807.68
927.06
960.38
960.33
1,023
1,188
1,301
1,401
122.13
7.85%
6.83%
—
22.55
Div yield (avg)%
3.03
2.36
2.67
1.81
0.68
1.64
1.79
0.40
0.83
0.76
2.43
0.83
1.71
83
5.58
Payout ratio%
24.99
22.75
24.87
25.43
23.71
23.23
21.18
18.70
17.75
15.62
20.90
18.70
22.99
40
10.35
Shares (diluted)M
12.75
14.22
15.20
15.39
16.57
16.19
16.29
15.72
14.76
14.00
10.59
(3.32%)
0.29%
61
7.28
Buyback yield%
14.04
15.54
17.52
14.93
15.03
13.75
15.57
17.83
16.98
17.47
8.56
16.98
15.55
83
1.763
D/E ratiox
1.477
1.644
1.712
1.993
1.949
2.061
2.256
2.615
3.007
3.325
0.897
2.615
2.027
90
7.543
Enterprise value₩B
7.464
7.260
7.417
6.665
7.264
7.072
7.229
6.489
6.900
6.992
2.760
(0.76%)
(1.47%)
54
2.255
LT debt₩B
3.815
4.576
4.815
4.957
5.553
5.493
6.087
6.113
6.444
6.465
4.655
3.09%
6.94%
41
Revenue
₩14.79B
4.44%
1.00×
Cost of revenue
₩8.286B
4.27%
0.98×
Operating expenses
₩2.947B
4.82%
1.04×
Goodwill & intangibles
18.08%
Property and equipment
16.58%