2.112
Revenue₩B
4.435
4.546
4.694
4.654
4.605
4.729
4.674
4.849
4.813
4.969
2.361
1.53%
1.45%
77
16.00
Revenue growth%
19.79
19.80
22.76
23.26
20.70
22.01
20.71
20.33
23.15
22.22
13.96
22.01
21.36
69
19.07
Gross margin%
5.59
7.26
4.39
4.21
1.44
1.39
0.40
0.40
0.40
2.26
27.59
0.40
1.85
35
9.88
Operating margin%
10.14
12.02
14.25
15.78
15.95
17.40
15.14
18.02
19.48
17.03
13.34
17.40
15.87
54
18.96
Net margin%
7.77
5.11
3.82
5.60
6.34
8.81
6.91
7.86
9.55
12.55
18.40
8.81
7.34
22
12.48
P/E ratio (avg)x
27.10
25.48
26.57
29.73
30.65
34.02
35.57
34.42
35.34
31.51
30.76
34.42
31.08
83
8.827
EV/EBITx
20.85
19.45
21.22
19.09
19.25
20.29
22.50
25.19
24.83
24.00
11.64
24.00
21.03
61
25.35
FCF yield (avg)%
29.69
29.75
28.06
26.43
23.97
21.11
23.61
21.71
23.93
24.79
16.94
23.61
24.38
95
9.22
FCF margin%
0.40
0.52
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.09
13.68
0.40
0.40
19
0.382
FCF / Net incomex
1.152
1.103
1.030
1.062
0.945
0.887
0.920
0.849
0.798
0.746
1.624
0.849
0.932
81
24.00
ROIC%
24.74
25.35
23.38
21.15
23.24
24.66
26.65
27.99
25.18
25.93
9.09
25.93
24.96
48
15.31
Return on equity%
21.36
23.89
26.00
28.17
25.33
24.36
27.25
26.19
28.02
29.57
16.06
27.25
26.10
93
16.69
Return on assets%
3.86
2.30
3.08
4.32
4.25
2.01
0.40
0.40
0.73
0.40
6.35
0.40
2.15
71
280.31
EPS₩
171.93
193.55
179.22
193.63
201.13
206.00
230.70
264.53
243.84
259.49
313.87
5.23%
5.59%
—
16.07
EPS growth%
4.88
2.48
0.79
3.11
2.12
4.00
1.79
0.48
0.40
0.40
9.79
0.48
1.95
80
283.72
Bookvalue per sh₩
119.60
111.17
112.83
114.31
120.77
135.20
149.35
156.72
160.89
181.25
279.54
8.46%
4.22%
—
260.60
FCF per share₩
231.78
231.45
227.02
223.47
249.01
245.29
252.86
264.67
303.02
352.96
284.37
7.23%
6.23%
—
235.43
Dividend per sh₩
237.24
231.23
245.06
222.62
228.06
222.32
234.54
213.48
206.99
180.87
162.03
(4.53%)
(3.37%)
—
14.43
Div yield (avg)%
16.38
18.26
16.75
14.87
13.30
10.60
8.99
10.70
10.48
12.29
19.56
10.60
12.79
23
10.62
Payout ratio%
9.75
8.32
5.88
7.70
7.78
7.77
7.05
7.29
7.81
5.55
2.21
7.29
7.74
74
7.372
Shares (diluted)M
7.326
7.806
7.459
8.068
8.005
8.716
9.127
8.468
8.206
7.607
7.634
(1.01%)
0.85%
12
8.17
Buyback yield%
15.81
13.59
12.06
12.81
9.99
7.83
6.00
7.25
7.91
5.31
22.97
7.25
8.95
93
0.392
D/E ratiox
0.151
0.136
0.149
0.146
0.153
0.159
0.150
0.159
0.147
0.151
0.564
0.151
0.151
8
3.900
Enterprise value₩B
4.849
4.796
5.569
5.529
5.983
6.709
7.131
7.684
8.161
7.789
3.473
5.42%
5.58%
68
5.408
LT debt₩B
5.994
5.134
4.599
4.115
3.675
3.451
3.277
3.238
3.331
3.538
5.552
(0.75%)
(4.66%)
81
Revenue
₩4.969B
1.45%
1.00×
Cost of revenue
₩2.171B
1.87%
1.04×
Operating expenses
₩1.068B
1.05%
0.96×
Property and equipment
18.96%