2.647
Revenue₩B
3.166
3.172
3.153
3.155
3.245
3.211
3.185
3.251
3.298
3.381
2.909
0.83%
0.60%
44
17.06
Revenue growth%
16.02
18.45
17.94
15.83
17.59
18.84
17.64
17.51
19.70
22.12
2.20
18.84
17.79
19
12.37
Gross margin%
12.52
10.99
12.81
14.46
12.70
11.78
10.84
12.75
11.45
10.51
11.76
11.45
12.15
34
13.56
Operating margin%
8.91
7.07
8.11
10.09
13.03
10.59
8.43
6.06
5.68
4.08
6.62
6.06
8.27
66
16.69
Net margin%
10.53
11.09
8.55
7.19
9.25
8.14
5.70
5.62
3.66
1.99
8.33
5.62
7.67
47
7.244
P/E ratio (avg)x
24.56
29.25
33.50
38.26
41.60
44.78
53.67
53.92
56.23
65.48
30.96
53.92
43.19
83
28.48
EV/EBITx
16.08
16.97
17.10
16.00
14.42
16.10
16.04
14.99
14.14
14.13
25.74
14.99
16.02
93
2.99
FCF yield (avg)%
19.00
16.39
13.43
13.24
13.59
14.01
14.95
13.00
12.57
14.21
29.61
14.01
13.80
73
29.40
FCF margin%
9.93
11.69
11.26
8.42
10.72
8.38
8.45
6.17
3.88
4.04
5.62
6.17
8.44
59
1.148
FCF / Net incomex
0.652
0.780
0.840
1.019
1.101
1.294
1.440
1.643
1.982
2.093
1.300
1.643
1.197
30
12.37
ROIC%
0.95
0.40
0.40
2.04
4.19
5.09
2.23
3.14
1.39
0.40
9.62
2.23
1.71
9
17.75
Return on equity%
12.19
11.14
13.27
12.68
10.23
12.77
13.91
16.02
17.31
16.17
23.12
16.02
13.02
48
21.23
Return on assets%
17.40
20.29
21.84
19.55
20.71
19.26
20.53
23.30
20.38
19.99
15.71
20.38
20.34
33
93.03
EPS₩
168.27
180.96
197.13
206.06
218.93
239.41
257.14
232.53
213.59
218.24
102.65
(0.06%)
2.03%
—
16.55
EPS growth%
0.84
2.98
2.31
5.26
2.74
4.57
4.05
6.62
7.17
7.76
16.25
6.62
4.31
67
147.97
Bookvalue per sh₩
73.59
80.96
80.41
77.73
79.80
82.07
87.48
91.12
106.55
121.61
77.85
8.79%
6.69%
—
75.07
FCF per share₩
91.11
96.37
100.26
94.54
98.94
91.51
86.98
87.40
83.22
90.48
109.24
(1.77%)
(0.54%)
—
73.99
Dividend per sh₩
37.29
36.00
41.22
45.68
48.97
46.28
53.78
59.84
60.77
66.94
105.75
6.45%
6.46%
—
23.24
Div yield (avg)%
3.10
0.40
0.40
0.40
0.40
0.40
1.41
0.40
3.02
1.18
5.97
1.18
0.40
24
21.63
Payout ratio%
2.47
0.40
0.40
0.40
0.67
3.13
1.83
3.09
2.32
3.74
14.98
3.09
2.08
63
15.65
Shares (diluted)M
20.68
21.90
20.55
23.68
26.39
25.18
28.31
32.00
32.83
36.43
14.98
6.66%
6.60%
36
23.46
Buyback yield%
5.14
6.28
4.52
2.33
3.34
4.59
4.48
4.11
2.77
4.64
10.26
4.48
4.50
10
1.295
D/E ratiox
0.181
0.191
0.184
0.201
0.210
0.205
0.191
0.195
0.196
0.180
0.282
0.195
0.193
63
1.038
Enterprise value₩B
2.071
2.323
2.512
2.780
2.547
2.439
2.528
2.409
2.201
2.006
3.100
(4.66%)
(0.47%)
11
2.647
LT debt₩B
1.606
1.644
1.587
1.672
1.827
1.963
2.104
2.012
1.938
1.973
2.692
1.55%
3.78%
45
Revenue
₩3.381B
0.60%
1.00×
Cost of revenue
₩2.284B
0.77%
1.02×
Operating expenses
₩621.1M
0.15%
0.96×
Goodwill & intangibles
23.19%
Property and equipment
13.92%