1.537
Revenue₩B
2.346
2.492
2.620
2.796
2.943
3.222
3.434
3.621
3.821
4.097
1.643
6.84%
6.27%
89
14.08
Revenue growth%
22.87
22.65
25.58
24.41
21.69
21.96
23.08
21.86
23.77
24.62
7.27
23.08
22.97
56
15.51
Gross margin%
26.00
27.66
28.27
31.04
28.86
27.41
25.28
26.58
29.32
27.70
2.94
27.41
27.68
25
8.65
Operating margin%
25.33
23.64
23.80
26.46
26.79
25.01
24.53
26.15
26.44
23.59
2.85
25.01
25.17
89
22.02
Net margin%
28.81
28.00
29.54
27.23
27.77
24.80
26.42
28.24
28.51
27.42
16.21
27.42
27.88
49
26.20
P/E ratio (avg)x
35.13
39.36
44.83
44.83
49.02
52.41
53.98
56.56
51.28
47.69
25.40
52.41
48.35
22
24.62
EV/EBITx
46.21
44.72
50.20
59.68
62.37
66.87
66.77
78.71
78.67
87.97
21.35
78.67
64.57
27
23.10
FCF yield (avg)%
6.32
7.80
10.29
13.18
14.87
13.71
16.61
16.04
15.81
18.59
25.95
16.04
14.29
22
13.06
FCF margin%
20.06
19.23
18.50
17.74
19.95
19.22
19.18
18.88
16.28
17.78
7.93
18.88
19.03
79
0.620
FCF / Net incomex
0.434
0.428
0.371
0.384
0.408
0.440
0.452
0.439
0.456
0.405
0.633
0.440
0.431
14
28.73
ROIC%
15.42
13.04
10.94
10.61
10.47
13.37
14.64
17.23
15.76
15.00
15.04
15.00
14.00
95
3.17
Return on equity%
8.87
10.25
7.98
9.81
8.96
7.75
9.62
9.79
6.88
7.87
13.69
7.87
8.91
46
24.21
Return on assets%
6.88
4.71
7.09
4.11
1.21
0.40
1.61
0.49
2.61
5.41
7.82
1.61
3.36
87
32.16
EPS₩
47.54
50.08
51.56
57.54
65.09
63.97
73.23
81.21
97.18
105.94
33.26
10.23%
10.26%
—
6.94
EPS growth%
21.86
24.63
22.24
19.69
21.40
23.54
22.20
21.28
23.29
25.87
28.81
23.29
22.22
6
139.78
Bookvalue per sh₩
149.58
167.60
180.45
178.35
173.64
177.28
171.18
176.01
171.90
172.49
127.27
(0.13%)
1.12%
—
182.24
FCF per share₩
136.39
138.42
155.65
181.57
193.81
191.14
197.22
207.34
240.10
252.28
149.72
5.41%
7.91%
—
108.15
Dividend per sh₩
154.27
166.34
170.61
174.30
189.41
178.32
166.80
159.57
173.41
177.15
203.74
(1.33%)
1.48%
—
10.59
Div yield (avg)%
11.87
12.96
12.33
15.29
16.03
17.52
14.98
17.45
17.13
20.03
5.91
17.45
15.66
40
28.14
Payout ratio%
10.90
13.29
15.88
16.04
15.34
16.99
15.20
13.61
15.04
13.34
11.83
15.04
15.12
45
5.677
Shares (diluted)M
8.000
7.891
8.846
8.602
8.853
8.309
9.164
10.03
10.71
10.14
5.550
2.74%
3.45%
53
13.55
Buyback yield%
11.36
12.15
12.46
14.62
11.76
12.19
12.23
14.35
14.94
15.77
19.99
14.35
12.34
94
1.037
D/E ratiox
0.829
0.871
0.865
0.915
1.088
1.318
1.560
1.726
1.699
1.867
1.762
1.699
1.203
19
2.554
Enterprise value₩B
0.214
0.230
0.257
0.288
0.307
0.302
0.283
0.316
0.318
0.345
3.178
2.37%
4.69%
30
1.050
LT debt₩B
2.767
2.502
2.768
2.573
2.785
2.789
3.067
3.109
3.126
2.804
3.194
0.14%
0.50%
24
Revenue
₩4.097B
6.27%
1.00×
Cost of revenue
₩2.136B
6.43%
1.02×
Operating expenses
₩804.0M
6.48%
1.02×
Property and equipment
15.35%