4.107
Revenue₩B
2.710
2.830
3.045
3.164
3.428
3.675
3.927
4.174
4.431
4.596
4.245
6.04%
6.04%
42
11.19
Revenue growth%
28.34
27.33
30.31
29.46
29.88
31.82
31.84
30.32
28.15
29.64
27.95
30.32
29.76
85
28.05
Gross margin%
0.40
0.46
0.40
0.40
1.65
3.74
5.70
8.49
8.41
6.79
27.07
6.79
2.70
61
14.73
Operating margin%
23.01
22.39
22.54
20.40
22.94
24.47
21.75
22.68
23.62
23.99
14.35
23.62
22.81
85
12.86
Net margin%
22.01
20.98
19.08
20.69
20.59
22.00
23.88
21.44
20.15
18.78
22.69
21.44
20.83
14
37.47
P/E ratio (avg)x
15.84
14.57
15.16
15.39
17.38
17.24
16.25
17.81
18.23
20.31
8.455
17.81
16.74
78
9.374
EV/EBITx
21.40
24.73
27.28
25.83
24.35
22.84
25.74
24.90
28.91
32.40
29.47
25.74
25.32
30
26.52
FCF yield (avg)%
21.58
23.52
25.77
25.48
26.82
28.22
27.08
24.58
25.32
25.31
8.99
25.32
25.40
80
20.08
FCF margin%
5.38
4.93
4.98
5.93
6.43
3.66
1.81
0.47
0.40
2.99
9.11
1.81
4.30
34
1.468
FCF / Net incomex
0.809
0.911
1.053
1.035
1.180
1.201
1.256
1.441
1.461
1.601
0.332
1.441
1.191
58
28.02
ROIC%
10.82
11.41
12.50
11.93
12.19
14.20
15.01
17.13
16.87
19.08
7.70
16.87
13.35
21
19.58
Return on equity%
21.56
20.75
19.06
17.55
15.84
14.89
17.09
15.11
14.01
13.90
7.10
14.89
16.46
62
17.17
Return on assets%
17.88
17.27
20.11
19.93
18.22
19.21
18.92
21.06
18.55
15.77
26.37
18.92
18.74
50
51.99
EPS₩
82.72
92.29
83.94
80.54
80.76
85.59
88.78
94.63
98.85
96.50
57.40
3.62%
2.02%
—
28.34
EPS growth%
18.83
18.32
18.40
19.55
17.39
15.33
15.28
14.31
15.61
14.18
11.67
15.28
16.50
80
138.26
Bookvalue per sh₩
61.95
63.08
58.20
54.07
56.40
52.36
47.81
50.52
54.54
54.51
131.20
(0.68%)
(1.70%)
—
221.27
FCF per share₩
108.34
115.56
126.15
124.20
120.00
118.36
114.92
121.07
136.24
141.52
91.30
3.35%
3.87%
—
219.29
Dividend per sh₩
36.31
35.32
33.35
29.69
33.10
30.91
31.07
34.78
36.21
37.41
173.79
2.48%
1.05%
—
26.41
Div yield (avg)%
14.08
13.43
10.75
13.21
15.09
13.26
11.75
13.80
14.18
14.71
8.48
13.80
13.62
20
13.69
Payout ratio%
13.88
14.47
14.01
15.14
13.94
12.34
9.62
9.22
7.42
6.17
23.47
9.22
13.11
28
15.83
Shares (diluted)M
12.42
11.62
11.54
11.12
10.59
10.20
10.83
10.69
10.96
11.61
15.87
1.85%
(0.71%)
86
19.89
Buyback yield%
4.25
2.67
1.39
0.40
3.16
0.52
0.40
0.40
2.00
1.57
14.54
0.52
1.48
22
0.840
D/E ratiox
1.070
1.045
1.037
1.144
1.192
1.290
1.383
1.427
1.427
1.583
0.742
1.427
1.241
92
2.606
Enterprise value₩B
5.437
6.106
6.154
6.636
6.986
6.979
6.559
7.632
8.148
7.811
1.950
2.26%
3.21%
15
4.403
LT debt₩B
2.795
2.645
2.629
2.908
3.202
3.189
3.504
3.530
3.780
3.912
4.710
4.09%
3.37%
72
Revenue
₩4.596B
6.04%
1.00×
Cost of revenue
₩2.955B
6.08%
1.00×
Operating expenses
₩546.1M
5.13%
0.92×
Cash and investments
15.92%