2.394
Revenue₩B
2.587
2.691
2.909
3.033
3.218
3.477
3.729
3.947
4.133
4.447
2.525
6.68%
6.45%
53
8.62
Revenue growth%
28.28
29.06
30.31
32.99
30.73
33.63
35.03
32.72
32.06
32.77
24.62
32.77
32.39
12
6.51
Gross margin%
17.87
20.34
22.40
24.14
23.45
23.69
23.97
20.98
21.91
21.97
21.69
21.97
22.19
93
14.57
Operating margin%
27.45
27.57
27.95
27.35
27.35
25.35
28.16
26.58
28.66
29.14
10.46
28.16
27.51
39
27.22
Net margin%
18.58
16.54
16.54
19.03
16.38
14.47
13.71
11.67
10.65
10.71
22.55
11.67
15.42
67
29.54
P/E ratio (avg)x
25.75
22.25
22.01
22.48
19.82
17.19
15.40
13.58
14.31
14.31
29.50
14.31
18.50
60
20.78
EV/EBITx
27.26
30.70
30.54
34.02
38.89
45.09
44.62
47.69
54.73
55.80
36.04
47.69
41.76
9
12.76
FCF yield (avg)%
3.85
2.63
4.50
4.73
7.52
8.85
10.47
13.27
14.21
12.99
21.79
12.99
8.19
27
28.76
FCF margin%
17.19
16.20
14.63
13.07
14.82
16.16
15.82
17.59
15.68
17.70
3.60
16.16
15.99
6
1.477
FCF / Net incomex
1.503
1.626
1.726
1.927
2.045
2.152
2.257
2.310
2.612
2.976
1.726
2.310
2.099
24
25.26
ROIC%
21.41
18.72
17.58
15.21
15.93
13.69
12.74
12.84
15.73
15.77
18.29
13.69
15.75
71
9.00
Return on equity%
5.39
7.07
9.92
12.53
9.57
7.15
6.97
8.05
10.03
9.72
22.66
8.05
8.81
44
24.57
Return on assets%
20.04
17.77
18.93
21.57
22.93
22.24
19.65
17.95
20.64
19.85
24.47
19.85
19.94
24
54.08
EPS₩
240.39
238.99
260.87
235.04
223.54
238.52
247.02
245.06
246.31
257.17
56.93
2.84%
1.95%
—
24.27
EPS growth%
1.57
3.05
0.40
0.40
3.18
5.03
4.08
1.50
3.16
0.95
10.82
3.16
2.31
87
163.10
Bookvalue per sh₩
94.69
85.13
85.28
74.68
64.29
67.40
61.36
61.30
60.23
56.65
103.73
(2.50%)
(6.12%)
—
160.19
FCF per share₩
125.18
126.68
121.87
132.88
150.57
151.68
147.12
153.67
167.20
167.78
84.62
2.19%
4.43%
—
153.72
Dividend per sh₩
103.06
114.49
133.04
150.71
174.44
179.95
187.64
192.27
217.33
208.07
37.70
3.59%
8.20%
—
19.04
Div yield (avg)%
2.98
0.40
2.23
2.62
3.97
4.17
6.96
9.32
8.74
10.47
2.29
8.74
4.07
22
4.30
Payout ratio%
9.93
12.77
15.30
14.62
17.50
19.90
21.22
23.56
25.54
22.62
2.51
22.62
18.70
54
9.182
Shares (diluted)M
10.02
9.144
9.351
9.416
10.26
10.27
9.225
9.941
10.63
10.76
9.321
0.95%
0.65%
74
20.21
Buyback yield%
22.69
24.04
22.65
19.65
17.72
15.58
14.40
12.26
11.93
9.48
9.67
12.26
16.65
27
0.786
D/E ratiox
2.177
2.388
2.779
2.635
2.956
3.438
3.259
3.136
3.127
3.494
0.390
3.259
3.041
28
0.829
Enterprise value₩B
3.004
3.172
3.025
2.782
2.396
2.160
2.114
1.958
1.805
1.904
0.729
(4.49%)
(4.80%)
71
0.290
LT debt₩B
4.298
4.242
3.972
4.296
3.948
3.522
3.709
3.941
3.355
3.316
2.432
(3.43%)
(3.04%)
54
Revenue
₩4.447B
6.45%
1.00×
Cost of revenue
₩2.710B
6.33%
0.99×
Operating expenses
₩581.7M
6.00%
0.96×
Goodwill & intangibles
19.00%
Property and equipment
18.49%