1.706
Revenue₩B
2.827
2.930
3.138
3.371
3.556
3.699
3.932
4.151
4.368
4.587
1.788
5.23%
5.26%
94
3.31
Revenue growth%
11.30
10.56
10.95
8.53
6.00
8.31
7.26
4.28
1.95
0.40
17.02
4.28
7.78
17
17.07
Gross margin%
12.76
11.34
9.86
7.49
8.88
9.65
12.54
15.27
12.99
10.20
2.09
12.54
10.77
80
7.08
Operating margin%
20.31
22.70
22.24
22.89
20.49
22.52
24.53
27.48
26.34
27.45
10.25
26.34
22.80
94
18.97
Net margin%
4.81
4.85
6.63
8.12
9.62
11.75
11.51
13.38
14.63
15.42
23.93
13.38
10.56
9
6.450
P/E ratio (avg)x
15.57
14.95
14.75
16.58
17.10
16.73
17.05
19.04
18.39
19.20
32.73
18.39
16.89
7
27.92
EV/EBITx
29.67
31.15
27.58
25.86
24.77
24.97
22.04
19.95
21.26
23.03
13.75
22.04
24.87
61
28.92
FCF yield (avg)%
0.40
0.40
2.52
2.52
0.40
1.46
2.70
3.30
3.83
3.12
24.54
3.12
2.52
89
28.37
FCF margin%
4.40
4.56
2.76
4.81
4.02
5.22
4.25
6.33
5.30
4.11
15.31
5.22
4.48
15
0.810
FCF / Net incomex
0.578
0.596
0.594
0.582
0.615
0.555
0.580
0.582
0.612
0.603
0.610
0.582
0.588
62
13.91
ROIC%
12.76
15.08
18.08
17.90
17.03
17.09
18.25
16.15
16.39
16.46
6.04
16.46
16.75
9
12.88
Return on equity%
3.49
5.94
7.40
6.57
6.66
6.75
8.82
6.18
8.65
10.84
7.01
8.65
6.70
17
7.42
Return on assets%
15.99
15.03
12.28
10.47
12.35
13.62
14.70
16.85
14.64
17.35
22.73
14.70
14.67
12
345.45
EPS₩
536.67
553.44
514.03
555.17
589.28
583.58
657.28
644.13
602.55
599.84
373.03
0.36%
1.63%
—
9.28
EPS growth%
19.40
21.44
21.02
22.46
24.14
27.06
25.85
26.07
24.12
24.81
20.41
25.85
24.13
49
241.12
Bookvalue per sh₩
254.97
268.95
235.58
232.41
234.00
202.35
217.15
207.85
179.96
168.99
377.73
(6.30%)
(5.24%)
—
421.24
FCF per share₩
218.39
255.52
284.26
287.62
316.51
371.92
392.87
393.14
403.54
455.91
182.87
7.57%
7.11%
—
139.21
Dividend per sh₩
213.34
223.71
248.44
272.49
309.32
367.98
374.90
374.54
374.94
423.48
381.15
6.48%
6.74%
—
27.28
Div yield (avg)%
10.26
12.17
9.93
7.17
6.65
8.53
7.39
5.15
4.82
2.54
15.84
5.15
7.28
91
7.29
Payout ratio%
13.39
14.29
14.94
15.58
17.60
18.59
20.32
21.28
19.82
19.27
13.92
19.82
18.10
21
6.137
Shares (diluted)M
9.393
10.40
11.71
12.75
12.76
14.45
15.06
15.71
17.06
18.48
6.203
7.68%
8.44%
41
20.17
Buyback yield%
5.16
5.50
3.77
4.91
2.04
1.09
3.10
0.58
0.40
2.15
24.05
1.09
2.63
69
0.713
D/E ratiox
0.741
0.777
0.708
0.645
0.664
0.731
0.753
0.728
0.714
0.718
1.115
0.728
0.723
9
0.446
Enterprise value₩B
1.798
1.817
1.925
2.151
2.123
2.235
2.235
2.351
2.595
2.880
1.502
6.29%
5.68%
13
0.631
LT debt₩B
4.674
5.269
4.914
5.562
6.128
6.562
6.022
6.049
6.854
7.900
0.986
5.21%
6.76%
37
Revenue
₩4.587B
5.26%
1.00×
Cost of revenue
₩2.469B
4.94%
0.97×
Operating expenses
₩913.6M
6.31%
1.10×
Property and equipment
19.44%
Goodwill & intangibles
15.25%