3.630
Revenue₩B
4.120
4.224
4.430
4.499
4.750
4.934
5.035
5.097
5.374
5.495
3.814
2.96%
3.05%
65
18.29
Revenue growth%
3.86
2.08
0.40
0.40
0.40
1.90
1.23
0.40
0.66
0.93
18.79
0.93
0.80
76
29.65
Gross margin%
31.84
31.12
28.79
30.98
33.90
32.35
31.54
30.36
30.13
30.30
29.02
30.36
31.05
19
7.75
Operating margin%
16.78
19.57
18.08
21.03
18.65
19.66
21.58
23.67
25.52
26.12
16.48
23.67
20.35
58
22.17
Net margin%
20.73
23.59
24.41
21.92
24.60
21.79
22.56
20.07
21.48
24.44
13.48
21.79
22.24
45
26.04
P/E ratio (avg)x
17.68
15.75
16.44
16.58
14.64
13.78
14.49
14.02
15.11
15.06
6.165
14.49
15.08
54
32.43
EV/EBITx
12.83
13.92
16.39
16.72
19.00
19.86
19.51
19.22
21.52
22.12
19.88
19.86
19.11
62
14.57
FCF yield (avg)%
19.28
17.08
18.12
18.23
15.52
17.22
17.93
15.55
13.38
11.48
24.25
15.55
17.15
83
10.33
FCF margin%
7.66
6.90
9.47
12.18
11.93
10.04
11.42
11.00
13.11
11.45
14.78
11.42
11.21
8
0.325
FCF / Net incomex
0.807
0.788
0.832
0.818
0.925
0.895
0.995
1.102
1.175
1.311
1.226
1.102
0.910
20
26.61
ROIC%
7.87
5.10
7.93
7.05
9.61
7.42
5.19
2.24
1.23
3.74
12.49
3.74
6.12
72
9.62
Return on equity%
26.54
26.47
23.70
26.63
27.52
26.68
25.64
22.84
22.57
25.28
14.63
25.28
26.06
25
13.68
Return on assets%
20.59
18.46
16.97
15.39
18.03
15.81
18.19
20.87
23.50
23.91
29.06
20.87
18.33
73
311.67
EPS₩
195.65
174.87
193.12
193.08
177.58
167.52
188.04
171.93
170.97
162.43
337.66
(1.77%)
(2.19%)
—
27.33
EPS growth%
11.62
10.52
9.25
10.15
12.40
11.78
11.61
13.91
14.32
13.40
3.18
13.40
11.70
12
528.86
Bookvalue per sh₩
713.59
700.63
746.56
750.11
781.70
745.83
716.09
823.25
963.78
1,106
464.36
7.19%
6.04%
—
429.40
FCF per share₩
205.22
203.97
210.72
238.39
261.40
242.26
246.74
235.92
221.71
211.81
122.35
(4.12%)
(0.54%)
—
397.46
Dividend per sh₩
468.27
480.44
567.36
587.98
584.97
677.21
677.92
783.13
910.12
909.75
492.35
9.23%
8.13%
—
9.10
Div yield (avg)%
28.01
25.13
22.25
23.39
21.92
21.71
23.80
24.43
21.53
19.13
23.32
21.71
22.82
42
17.49
Payout ratio%
15.50
15.17
15.50
15.42
17.44
18.16
19.42
21.14
19.95
22.57
10.54
19.95
17.80
71
9.385
Shares (diluted)M
9.315
9.951
11.13
11.94
13.55
12.38
13.33
12.80
12.16
11.56
9.149
(3.13%)
1.30%
90
20.97
Buyback yield%
35.12
37.58
38.19
41.18
39.21
37.20
36.38
36.24
36.24
34.28
24.79
36.24
36.79
42
1.769
D/E ratiox
0.424
0.481
0.440
0.422
0.419
0.423
0.469
0.480
0.547
0.558
1.180
0.480
0.455
14
2.889
Enterprise value₩B
3.238
3.091
2.881
3.218
3.221
3.060
2.956
3.006
3.331
3.290
3.193
0.43%
(1.11%)
86
2.440
LT debt₩B
6.634
6.266
7.007
7.310
8.193
9.380
10.39
9.619
9.181
10.58
1.685
5.25%
6.34%
72
Revenue
₩5.495B
3.05%
1.00×
Cost of revenue
₩3.564B
3.49%
1.04×
Operating expenses
₩865.1M
1.87%
0.89×
Property and equipment
20.41%