2.531
Revenue₩B
5.041
5.276
5.483
5.681
5.999
6.252
6.597
6.965
7.382
7.678
2.828
5.06%
4.86%
57
27.42
Revenue growth%
21.20
21.79
22.76
22.00
20.57
18.12
20.24
21.66
22.29
22.48
13.95
21.66
21.73
52
20.65
Gross margin%
8.58
10.65
8.35
5.40
6.28
6.72
6.46
5.10
4.06
2.84
16.41
5.10
6.37
76
16.22
Operating margin%
14.00
12.09
14.78
16.31
15.31
17.73
20.58
20.71
21.22
23.35
29.73
20.71
17.02
42
17.97
Net margin%
12.69
15.11
16.55
15.15
12.51
13.48
15.70
14.55
17.41
15.91
2.22
15.70
15.13
7
30.66
P/E ratio (avg)x
25.04
25.49
25.79
24.63
23.03
25.52
28.06
28.82
28.66
28.49
33.82
28.49
25.66
13
14.83
EV/EBITx
20.13
19.27
16.61
14.79
15.18
15.74
13.47
12.03
13.02
13.60
26.89
13.47
14.99
60
8.27
FCF yield (avg)%
33.99
31.85
34.05
35.16
38.07
41.01
43.74
42.09
44.37
45.87
16.05
43.74
39.54
5
20.71
FCF margin%
9.13
8.24
8.06
6.17
8.91
10.48
9.29
8.62
8.98
6.76
5.99
8.98
8.76
13
0.511
FCF / Net incomex
1.992
1.969
1.929
1.849
1.865
1.786
1.994
2.189
2.300
2.111
1.456
2.111
1.981
34
22.21
ROIC%
9.58
8.68
9.66
10.66
10.50
9.43
7.67
7.56
4.96
6.21
6.42
7.56
9.06
28
23.28
Return on equity%
29.31
32.22
31.34
34.26
33.12
30.34
33.09
31.45
32.42
34.07
18.87
32.42
32.32
80
13.40
Return on assets%
24.07
25.55
22.70
25.24
25.43
23.06
25.83
25.55
22.62
24.18
17.26
24.18
24.71
47
72.85
EPS₩
244.81
278.45
279.93
285.24
304.04
304.79
325.43
333.48
389.79
446.32
77.66
7.98%
5.75%
—
2.14
EPS growth%
13.85
12.97
15.11
12.81
14.05
16.22
18.58
17.38
19.71
19.03
10.52
18.58
15.66
16
361.57
Bookvalue per sh₩
528.09
497.46
487.55
521.98
605.72
699.60
779.68
839.73
847.66
943.89
129.47
9.28%
5.58%
—
64.90
FCF per share₩
253.07
270.39
257.82
231.91
212.50
218.28
216.21
224.94
195.73
178.95
174.18
(3.38%)
(4.19%)
—
368.91
Dividend per sh₩
141.04
144.42
157.96
171.11
166.34
167.16
147.04
145.33
127.25
120.59
138.40
(6.23%)
(1.41%)
—
18.06
Div yield (avg)%
3.63
4.25
2.97
2.05
4.73
5.16
5.06
8.00
6.61
7.65
16.18
6.61
4.89
80
15.51
Payout ratio%
26.32
27.33
29.98
28.32
25.63
24.36
21.46
23.69
25.01
24.80
19.98
24.36
25.32
79
8.480
Shares (diluted)M
7.633
7.415
6.756
6.302
5.879
6.050
6.453
7.350
7.867
8.407
8.475
7.42%
1.09%
79
24.98
Buyback yield%
5.74
2.83
3.73
4.69
3.06
2.50
3.08
2.77
3.35
5.32
29.51
3.08
3.22
7
0.584
D/E ratiox
2.125
2.490
2.775
2.957
3.153
3.656
4.064
4.326
4.869
5.742
0.218
4.326
3.405
26
4.983
Enterprise value₩B
13.14
14.66
16.78
19.81
23.86
28.32
30.15
33.03
33.93
34.25
5.989
7.50%
11.45%
47
4.836
LT debt₩B
9.573
10.71
11.92
13.10
13.21
14.94
16.64
19.54
20.64
19.53
4.244
8.13%
7.99%
60
Revenue
₩7.678B
4.86%
1.00×
Cost of revenue
₩4.365B
4.93%
1.01×
Operating expenses
₩940.2M
5.69%
1.08×
Goodwill & intangibles
24.28%
Property and equipment
15.79%