2.479
Revenue₩B
3.150
3.320
3.540
3.801
3.932
4.147
4.306
4.449
4.794
5.055
2.564
5.15%
5.54%
26
4.49
Revenue growth%
9.05
6.73
5.76
5.07
5.23
8.23
6.67
8.61
8.49
6.14
6.79
8.23
6.70
57
8.76
Gross margin%
18.28
16.69
19.32
21.57
23.77
21.97
24.25
21.36
22.57
22.29
28.73
22.29
21.77
70
3.69
Operating margin%
10.68
12.44
11.79
11.81
13.82
15.69
18.45
18.85
19.77
22.75
19.94
18.85
14.76
46
27.81
Net margin%
9.94
8.82
9.37
6.90
7.23
10.07
7.35
6.74
6.46
7.33
18.76
7.33
7.34
15
26.18
P/E ratio (avg)x
26.36
23.36
21.03
18.87
20.23
17.47
18.38
16.02
13.84
12.72
6.555
16.02
18.63
65
7.013
EV/EBITx
17.32
18.58
18.76
20.27
22.10
20.10
21.25
20.57
22.53
24.37
23.11
21.25
20.42
22
8.35
FCF yield (avg)%
13.18
12.40
13.98
12.50
15.23
15.24
16.26
13.44
14.44
12.29
4.69
14.44
13.71
71
17.87
FCF margin%
29.53
32.47
32.22
30.66
32.77
35.20
33.89
36.54
36.30
35.62
6.79
35.62
33.33
43
1.098
FCF / Net incomex
0.565
0.613
0.682
0.662
0.683
0.642
0.622
0.674
0.709
0.717
0.974
0.674
0.668
36
13.76
ROIC%
16.94
15.24
17.61
17.31
16.97
14.10
16.71
15.27
15.91
14.97
20.73
15.27
16.31
23
21.60
Return on equity%
17.03
15.10
15.26
15.29
17.17
17.57
19.70
17.49
20.40
17.73
11.47
17.73
17.33
75
4.47
Return on assets%
18.56
19.43
22.30
23.31
25.73
23.50
24.99
26.23
29.09
31.24
4.57
26.23
24.24
18
315.76
EPS₩
221.49
234.08
237.09
248.27
276.16
331.65
355.48
386.18
420.09
472.71
345.87
11.35%
9.44%
—
18.50
EPS growth%
10.00
9.49
10.77
13.06
11.11
13.87
16.47
17.85
19.59
21.94
15.99
17.85
13.47
30
340.59
Bookvalue per sh₩
69.46
71.05
80.41
86.85
94.01
89.88
96.63
105.92
103.27
96.51
337.33
0.53%
4.09%
—
82.98
FCF per share₩
177.08
164.17
172.66
177.94
167.21
148.38
147.32
132.21
137.71
145.86
269.94
(2.69%)
(2.73%)
—
54.59
Dividend per sh₩
375.22
343.56
354.10
352.02
323.29
300.92
272.93
258.84
289.96
265.14
188.21
(3.89%)
(3.74%)
—
12.05
Div yield (avg)%
21.35
23.88
21.49
18.60
16.93
18.87
18.03
16.23
18.07
16.22
16.15
18.03
18.33
67
16.25
Payout ratio%
16.78
19.20
19.66
20.99
19.25
18.48
21.47
20.92
19.02
21.02
12.06
20.92
19.46
81
9.042
Shares (diluted)M
6.677
6.799
6.037
5.277
5.459
4.839
4.476
3.966
3.711
3.620
9.200
(7.89%)
(5.39%)
31
22.75
Buyback yield%
19.90
22.02
21.59
19.04
20.73
20.27
19.55
19.02
17.17
19.62
4.76
19.55
19.76
32
1.738
D/E ratiox
2.046
2.041
2.130
2.399
2.771
2.752
3.127
3.306
3.579
4.104
1.456
3.306
2.761
84
3.827
Enterprise value₩B
1.891
2.029
1.747
1.527
1.639
1.640
1.587
1.697
1.534
1.494
2.579
(1.83%)
(3.74%)
38
0.870
LT debt₩B
0.744
0.778
0.715
0.762
0.774
0.707
0.753
0.752
0.705
0.732
2.350
(1.11%)
0.20%
6
Revenue
₩5.055B
5.54%
1.00×
Cost of revenue
₩3.538B
5.54%
1.00×
Operating expenses
₩998.4M
5.66%
1.01×
Property and equipment
20.05%