0.884
Revenue₩B
2.566
2.718
2.893
3.046
3.129
3.288
3.467
3.667
3.860
4.069
0.978
5.39%
5.44%
23
5.89
Revenue growth%
16.50
14.31
15.89
18.48
20.95
20.47
22.44
21.36
21.99
20.98
14.41
21.36
20.71
32
26.47
Gross margin%
17.49
19.43
20.37
22.93
20.99
23.02
23.88
20.95
21.19
20.81
10.00
21.19
20.97
46
2.09
Operating margin%
25.81
26.04
25.47
27.23
26.75
24.03
21.05
23.26
24.05
23.09
7.80
23.26
24.76
89
16.48
Net margin%
7.79
10.14
11.56
11.86
10.94
9.33
8.66
8.84
11.07
9.05
28.13
9.05
9.74
47
33.51
P/E ratio (avg)x
44.18
38.78
37.83
34.83
35.64
37.99
35.62
34.89
35.56
30.43
27.48
35.56
35.63
69
11.71
EV/EBITx
19.80
21.64
25.22
26.30
24.96
25.46
29.17
33.24
36.94
36.42
16.36
33.24
25.88
32
18.12
FCF yield (avg)%
11.99
10.62
10.58
12.07
13.10
13.47
16.11
16.56
19.17
18.23
7.35
16.56
13.29
62
7.24
FCF margin%
6.80
9.49
9.10
7.86
9.07
6.61
5.72
8.13
6.78
6.63
7.09
6.63
7.33
21
0.208
FCF / Net incomex
2.479
2.512
2.743
2.826
2.691
2.596
2.450
2.351
2.377
2.384
0.774
2.384
2.495
49
17.79
ROIC%
25.02
23.57
23.82
25.75
26.97
28.12
29.88
32.10
31.47
30.23
29.29
30.23
27.54
93
28.06
Return on equity%
7.32
5.39
3.50
3.90
6.30
7.85
9.89
12.77
10.09
11.32
14.46
10.09
7.58
63
15.15
Return on assets%
9.35
9.61
7.26
4.38
4.74
7.17
9.94
7.84
5.09
7.46
10.57
7.46
7.36
95
229.51
EPS₩
138.90
154.81
179.14
194.19
202.72
222.87
238.76
289.93
339.15
399.45
251.88
14.53%
12.97%
—
2.55
EPS growth%
12.97
15.11
15.77
17.26
17.74
17.23
14.92
14.74
14.45
13.70
12.30
14.74
15.02
39
183.29
Bookvalue per sh₩
452.34
486.16
517.13
556.38
584.44
606.42
696.80
717.78
789.28
917.35
51.70
9.44%
9.31%
—
243.69
FCF per share₩
243.04
252.04
268.10
314.27
346.62
351.20
404.12
453.50
491.05
491.38
114.77
7.23%
6.93%
—
114.18
Dividend per sh₩
227.82
254.68
283.19
277.22
315.83
322.66
381.58
392.46
398.27
411.73
178.76
5.45%
7.24%
—
11.81
Div yield (avg)%
7.71
5.95
4.72
4.75
1.84
0.40
2.04
2.72
4.58
2.12
5.91
2.12
3.65
55
19.62
Payout ratio%
29.21
27.17
29.62
31.25
32.19
30.01
30.06
29.95
30.44
33.29
28.01
30.06
30.04
93
7.378
Shares (diluted)M
11.76
11.63
11.72
13.14
15.29
15.74
16.04
19.25
18.85
18.84
7.340
4.27%
5.94%
26
13.65
Buyback yield%
24.03
25.60
23.65
24.45
23.64
21.26
21.98
24.46
22.03
21.73
6.99
21.98
23.65
20
1.456
D/E ratiox
0.380
0.417
0.467
0.467
0.542
0.546
0.607
0.635
0.694
0.801
0.267
0.635
0.544
79
1.735
Enterprise value₩B
2.543
2.376
2.191
2.207
2.258
2.286
2.156
1.936
2.043
2.050
4.590
(1.91%)
(1.30%)
65
1.418
LT debt₩B
5.981
5.710
6.085
6.222
7.343
7.766
8.092
7.776
7.683
8.527
2.773
3.03%
3.98%
54
Revenue
₩4.069B
5.44%
1.00×
Cost of revenue
₩2.657B
5.83%
1.04×
Operating expenses
₩728.0M
4.57%
0.92×
Cash and investments
21.77%
Property and equipment
16.25%