2.454
Revenue₩B
3.311
3.501
3.731
3.932
4.174
4.283
4.437
4.569
4.767
4.974
2.637
3.57%
4.65%
80
2.36
Revenue growth%
10.12
9.44
8.39
7.34
4.71
2.92
2.57
4.50
2.91
5.64
21.47
2.92
5.17
56
3.04
Gross margin%
6.30
8.34
5.57
8.35
5.39
7.16
7.72
7.01
4.20
4.50
6.17
7.01
6.65
7
10.58
Operating margin%
10.28
8.01
6.65
7.03
5.02
4.80
5.19
4.47
1.55
2.97
9.92
4.47
5.10
51
14.95
Net margin%
30.91
30.13
31.50
31.21
34.00
31.87
32.96
33.80
34.06
32.84
14.77
32.96
32.36
43
8.902
P/E ratio (avg)x
29.11
31.44
36.30
38.01
41.26
48.56
46.18
54.30
53.47
51.49
20.28
51.49
43.72
54
29.85
EV/EBITx
36.42
41.59
47.33
50.92
48.91
46.71
44.71
42.92
49.82
52.42
27.03
46.71
47.02
61
8.03
FCF yield (avg)%
25.19
23.01
20.77
21.14
21.15
20.40
19.91
17.69
19.14
19.80
4.73
19.80
20.59
83
15.47
FCF margin%
9.77
7.68
10.02
9.70
7.47
9.38
6.45
8.54
7.83
8.97
25.55
8.54
8.76
88
0.974
FCF / Net incomex
0.486
0.520
0.516
0.506
0.468
0.498
0.443
0.487
0.443
0.449
1.502
0.449
0.486
85
26.91
ROIC%
15.73
15.39
18.09
15.16
13.87
13.52
14.07
12.01
10.60
11.82
8.59
12.01
13.97
78
26.85
Return on equity%
26.49
24.88
25.33
26.43
23.96
23.28
24.29
25.39
27.70
26.96
20.27
25.39
25.36
22
15.69
Return on assets%
22.55
24.78
26.99
26.74
27.49
28.69
29.60
32.39
32.20
32.82
24.56
32.20
28.09
30
308.93
EPS₩
265.38
257.99
299.31
343.45
393.16
430.82
442.90
486.78
521.46
565.01
336.94
7.52%
9.19%
—
20.20
EPS growth%
29.73
29.77
28.24
29.10
26.30
26.67
27.48
28.11
26.74
28.08
26.44
27.48
28.10
44
114.54
Bookvalue per sh₩
99.92
104.35
100.10
95.73
102.18
107.78
114.21
107.99
105.08
98.73
155.33
(0.68%)
0.55%
—
490.33
FCF per share₩
562.87
562.50
578.41
575.77
628.34
681.73
755.36
850.77
971.67
987.74
240.94
9.47%
6.50%
—
363.08
Dividend per sh₩
179.73
214.46
221.38
232.37
241.56
236.62
274.06
299.39
312.96
338.82
474.11
7.00%
7.88%
—
11.02
Div yield (avg)%
0.40
0.40
0.40
2.13
4.09
4.15
3.33
2.12
1.55
1.17
7.86
2.12
1.84
68
21.43
Payout ratio%
13.43
13.62
15.31
14.83
14.28
14.82
15.78
13.69
15.76
16.02
12.15
15.76
14.83
67
8.432
Shares (diluted)M
6.376
5.805
5.479
5.076
5.256
5.447
5.514
5.498
4.724
3.993
8.521
(5.35%)
(5.46%)
80
22.70
Buyback yield%
12.16
13.47
10.72
10.19
10.58
10.05
7.45
7.60
4.66
3.50
23.39
7.45
10.12
13
0.435
D/E ratiox
0.958
0.912
1.001
1.068
1.253
1.466
1.675
1.946
2.152
2.336
1.172
1.946
1.359
75
3.707
Enterprise value₩B
1.581
1.833
2.057
2.012
2.357
2.397
2.498
2.642
2.945
2.776
1.814
3.33%
5.47%
41
1.660
LT debt₩B
0.984
1.036
1.144
1.073
1.175
1.177
1.235
1.313
1.276
1.357
1.087
2.94%
2.08%
39
Revenue
₩4.974B
4.65%
1.00×
Cost of revenue
₩3.004B
4.20%
0.96×
Operating expenses
₩871.8M
5.75%
1.11×
Property and equipment
20.83%