4.510
Revenue₩B
7.731
7.863
7.805
7.949
7.918
8.129
8.063
7.963
8.050
8.211
4.676
0.73%
0.66%
93
3.65
Revenue growth%
10.97
10.94
10.55
12.11
14.19
14.41
17.10
17.32
19.11
19.19
20.62
17.32
14.30
11
23.30
Gross margin%
7.60
5.10
2.84
1.97
0.99
0.40
0.40
3.27
1.65
0.99
21.55
0.99
1.81
23
3.50
Operating margin%
3.85
1.36
0.40
0.99
0.40
1.12
0.74
2.94
1.79
0.40
25.57
1.12
1.06
43
2.67
Net margin%
25.71
25.05
23.04
20.21
17.25
17.19
15.20
17.34
15.86
17.78
11.89
17.19
17.56
9
31.07
P/E ratio (avg)x
28.77
28.45
27.98
27.30
30.78
28.65
28.28
31.82
34.75
39.49
31.95
31.82
28.71
33
28.60
EV/EBITx
31.93
32.32
32.82
38.58
44.47
42.58
44.75
48.11
46.35
51.14
15.89
46.35
43.52
74
3.77
FCF yield (avg)%
4.17
3.54
1.35
2.35
1.54
3.52
0.86
0.58
1.64
4.48
11.00
1.64
2.00
86
3.12
FCF margin%
15.16
14.68
17.58
14.99
12.88
10.55
12.18
10.83
10.27
9.03
21.63
10.55
12.53
83
0.621
FCF / Net incomex
0.628
0.640
0.627
0.605
0.671
0.698
0.750
0.833
0.793
0.813
0.386
0.793
0.684
9
12.84
ROIC%
27.23
26.41
24.15
25.43
23.84
21.97
20.76
19.81
18.82
19.57
3.09
19.81
22.91
68
21.68
Return on equity%
0.74
0.40
1.11
2.39
0.40
0.40
0.40
1.17
0.75
2.85
6.87
0.75
0.75
24
19.70
Return on assets%
12.73
13.49
13.09
13.16
12.29
13.06
11.83
8.98
8.95
7.83
5.87
8.98
12.51
77
184.70
EPS₩
43.35
48.33
46.05
45.86
47.11
49.22
47.32
51.82
58.65
55.57
206.04
3.36%
3.22%
—
26.24
EPS growth%
23.36
23.66
23.96
22.64
21.96
21.73
23.62
25.93
26.53
24.74
5.48
24.74
23.64
8
34.51
Bookvalue per sh₩
70.61
83.72
90.21
99.12
103.03
111.18
123.34
144.21
172.68
185.03
130.54
12.42%
11.15%
—
132.16
FCF per share₩
116.49
119.84
107.12
97.04
89.01
98.17
100.08
94.10
85.68
76.96
178.14
(2.87%)
(4.38%)
—
94.90
Dividend per sh₩
63.08
70.02
77.91
88.59
87.20
86.18
92.05
97.58
91.75
85.66
32.93
(0.36%)
3.01%
—
23.29
Div yield (avg)%
12.70
13.60
14.05
15.73
15.71
13.58
12.49
9.93
7.33
4.73
17.26
9.93
13.14
35
6.15
Payout ratio%
3.65
1.76
3.87
0.93
1.29
1.24
1.55
4.39
7.07
8.90
9.98
4.39
2.70
76
11.57
Shares (diluted)M
16.69
18.58
18.63
17.86
19.87
20.60
21.22
19.70
18.05
18.79
11.85
(1.11%)
2.18%
34
21.93
Buyback yield%
10.11
9.26
8.06
8.22
7.38
4.75
5.25
6.89
5.11
6.59
15.73
5.25
7.13
41
0.636
D/E ratiox
2.000
2.387
2.542
2.624
2.789
2.794
3.368
3.649
4.103
4.600
1.543
3.649
2.791
28
7.216
Enterprise value₩B
9.127
8.608
9.151
9.491
9.216
9.493
9.511
8.963
8.451
8.876
0.525
(0.75%)
0.38%
6
3.809
LT debt₩B
19.99
19.67
22.78
25.15
29.00
30.47
32.08
37.19
40.52
40.49
7.931
6.90%
8.70%
9
Revenue
₩8.211B
0.66%
1.00×
Cost of revenue
₩3.786B
0.57%
0.99×
Operating expenses
₩1.950B
0.80%
1.01×
Property and equipment
16.56%