4.580
Revenue₩B
3.896
4.165
4.482
4.865
5.353
5.773
6.235
6.628
7.127
7.720
4.853
7.60%
8.06%
40
19.65
Revenue growth%
10.58
12.65
13.86
16.82
17.76
20.07
18.48
16.32
18.15
16.73
2.11
18.15
16.77
49
17.12
Gross margin%
4.28
3.51
1.12
1.62
4.03
1.73
0.40
2.74
0.65
0.40
6.74
0.65
1.68
48
7.13
Operating margin%
6.20
7.66
6.98
6.27
5.46
4.73
7.01
9.44
10.06
7.34
5.74
7.34
7.00
81
9.36
Net margin%
24.64
22.22
23.98
22.89
23.53
24.31
23.91
23.93
26.21
25.82
16.45
24.31
23.95
49
10.79
P/E ratio (avg)x
12.64
14.06
13.73
13.37
14.45
14.24
15.01
14.11
12.96
12.67
24.85
14.11
13.89
41
15.21
EV/EBITx
19.51
18.73
21.71
23.80
27.20
30.36
32.78
34.50
40.63
39.92
28.32
34.50
28.78
37
28.51
FCF yield (avg)%
7.88
5.05
3.96
1.18
4.17
3.25
3.46
2.98
4.40
5.58
20.66
3.46
4.07
60
23.57
FCF margin%
16.28
16.10
15.81
14.22
11.78
14.26
16.36
14.52
14.30
11.98
21.87
14.30
14.41
30
1.486
FCF / Net incomex
0.800
0.781
0.804
0.775
0.848
0.996
1.077
1.154
1.202
1.208
1.653
1.154
0.922
31
11.83
ROIC%
8.14
9.55
7.25
6.09
7.42
7.56
10.29
9.78
9.55
12.25
3.37
9.78
8.84
52
29.22
Return on equity%
1.54
1.01
2.38
0.40
0.40
3.33
4.57
3.36
3.79
2.46
22.16
3.36
2.42
46
17.50
Return on assets%
11.16
9.40
8.87
6.49
4.00
5.88
3.93
1.97
2.14
0.53
23.45
2.14
4.94
19
230.80
EPS₩
277.83
246.34
268.73
259.64
242.64
259.13
273.09
298.55
261.22
246.59
258.00
0.32%
(1.45%)
—
26.97
EPS growth%
25.19
24.84
24.33
24.27
24.48
25.67
22.69
23.60
21.53
19.01
18.27
22.69
24.30
83
265.98
Bookvalue per sh₩
223.96
213.97
252.41
268.83
298.93
298.73
289.18
275.88
308.45
318.96
105.28
1.31%
3.99%
—
216.88
FCF per share₩
159.84
151.96
133.29
125.80
128.08
120.83
116.86
127.33
116.87
113.29
216.67
(2.42%)
(3.03%)
—
142.90
Dividend per sh₩
190.60
186.45
183.85
205.01
239.42
263.54
253.28
286.10
287.23
295.37
156.97
4.29%
3.82%
—
19.57
Div yield (avg)%
7.89
6.70
4.71
3.58
6.02
6.95
7.73
7.67
9.27
9.68
16.10
7.73
7.31
7
24.94
Payout ratio%
14.65
16.88
18.71
15.93
16.69
16.36
15.68
17.66
15.23
15.13
24.42
15.68
16.15
25
10.68
Shares (diluted)M
7.357
7.500
7.174
6.408
6.921
6.553
5.894
5.783
5.317
5.147
10.59
(5.75%)
(3.92%)
12
2.20
Buyback yield%
19.10
17.80
20.16
17.71
17.04
16.49
15.93
15.06
12.75
13.12
13.47
15.06
16.77
59
0.256
D/E ratiox
0.547
0.589
0.497
0.539
0.488
0.478
0.480
0.419
0.383
0.404
1.482
0.419
0.484
25
6.408
Enterprise value₩B
1.522
1.538
1.560
1.668
1.646
1.633
1.581
1.458
1.541
1.534
5.603
(1.40%)
(0.12%)
93
4.589
LT debt₩B
7.520
8.065
8.115
8.142
8.481
7.966
7.288
6.915
7.395
8.282
1.761
(0.47%)
1.51%
66
Revenue
₩7.720B
8.06%
1.00×
Cost of revenue
₩5.284B
8.06%
1.00×
Operating expenses
₩1.171B
8.00%
1.00×
Property and equipment
19.00%
Cash and investments
17.87%
Goodwill & intangibles
16.00%