0.385
Revenue₩B
4.577
4.897
5.169
5.415
5.855
6.315
6.785
7.117
7.723
8.222
0.393
7.02%
6.49%
77
7.74
Revenue growth%
6.16
6.97
5.12
4.62
5.39
5.74
8.06
7.54
6.20
6.99
20.61
6.99
6.18
51
26.69
Gross margin%
22.19
19.66
20.49
22.25
23.96
21.31
21.78
23.83
23.26
23.09
27.31
23.09
22.22
17
29.47
Operating margin%
12.68
13.80
15.71
18.01
18.95
18.22
20.92
21.87
20.27
22.88
4.74
20.92
18.59
28
18.88
Net margin%
11.12
13.38
11.60
8.99
6.36
4.07
3.87
4.16
2.67
2.32
16.93
3.87
5.26
78
26.44
P/E ratio (avg)x
39.98
38.09
37.10
36.05
38.41
41.73
39.16
43.02
39.09
36.11
22.03
39.16
38.75
19
34.34
EV/EBITx
26.24
29.73
32.08
36.04
35.48
32.97
36.76
33.92
35.12
38.20
29.78
35.12
34.52
7
6.36
FCF yield (avg)%
34.98
34.75
34.28
33.63
32.25
31.56
29.94
31.76
30.27
27.58
15.71
30.27
32.01
56
15.48
FCF margin%
22.84
20.34
20.65
21.68
21.49
21.41
20.86
19.32
21.60
23.03
16.19
21.41
21.45
11
1.157
FCF / Net incomex
1.761
1.820
1.808
1.786
1.887
2.205
2.391
2.555
2.985
3.315
0.794
2.555
2.046
76
16.51
ROIC%
6.56
5.52
4.45
5.41
4.94
2.92
1.26
2.17
1.57
0.40
23.03
1.57
3.68
70
6.32
Return on equity%
2.25
4.56
2.32
2.92
5.53
8.51
6.23
6.02
6.23
8.52
15.28
6.23
5.77
8
27.69
Return on assets%
28.26
30.34
29.62
27.91
26.04
23.50
20.59
22.63
20.62
20.64
7.08
20.64
24.77
76
145.84
EPS₩
221.85
247.02
277.35
310.85
370.61
438.59
466.18
545.63
592.80
644.20
159.94
11.69%
12.83%
—
9.07
EPS growth%
12.46
12.76
14.98
12.24
13.10
11.45
12.65
12.36
14.90
13.19
11.49
12.65
12.71
37
103.00
Bookvalue per sh₩
80.87
76.17
86.12
93.76
93.91
103.97
105.87
104.92
102.01
94.72
173.93
0.17%
1.81%
—
141.98
FCF per share₩
53.83
50.80
53.68
49.33
48.30
53.39
49.89
46.65
51.56
51.12
98.98
1.14%
0.34%
—
30.37
Dividend per sh₩
107.61
102.55
106.39
118.11
116.97
120.13
120.99
118.32
109.73
102.16
24.03
(2.67%)
(1.37%)
—
27.03
Div yield (avg)%
3.42
0.74
2.20
2.70
0.40
1.98
4.15
7.05
8.15
8.96
22.52
7.05
3.06
21
25.90
Payout ratio%
27.09
27.55
26.40
24.68
24.69
22.53
22.72
24.43
23.70
23.06
22.43
23.06
24.55
45
22.40
Shares (diluted)M
37.15
44.14
49.43
54.04
63.44
72.38
83.94
91.33
99.42
98.88
21.60
9.28%
11.92%
10
11.69
Buyback yield%
23.30
22.91
22.90
23.78
23.18
24.82
22.94
25.81
28.48
30.30
25.86
25.81
23.54
89
1.642
D/E ratiox
0.465
0.473
0.535
0.566
0.612
0.634
0.582
0.588
0.572
0.562
0.963
0.582
0.569
72
2.605
Enterprise value₩B
6.843
7.709
7.337
7.536
7.157
7.306
6.852
7.582
7.861
8.235
2.125
2.85%
3.26%
58
2.360
LT debt₩B
3.523
3.613
3.768
3.915
3.613
3.675
4.056
4.428
4.409
4.727
3.903
5.52%
3.95%
15
Revenue
₩8.222B
6.49%
1.00×
Cost of revenue
₩4.569B
6.53%
1.00×
Operating expenses
₩1.101B
6.38%
0.99×
Cash and investments
19.02%
Property and equipment
15.41%