1.910
Revenue₩B
1.412
1.467
1.591
1.710
1.793
1.897
2.022
2.183
2.331
2.525
1.998
7.09%
6.59%
56
2.97
Revenue growth%
26.46
24.26
23.98
26.19
28.24
25.71
24.15
23.68
23.82
25.87
4.36
24.15
24.98
78
7.01
Gross margin%
27.23
28.12
28.38
31.17
33.41
36.41
35.63
33.77
33.96
34.45
27.82
34.45
33.59
46
9.66
Operating margin%
14.01
15.10
15.71
18.25
17.58
17.90
16.31
18.24
21.06
23.15
18.61
18.24
17.74
49
8.87
Net margin%
10.25
7.60
4.74
3.23
1.49
2.44
4.24
5.93
4.28
5.34
21.77
4.28
4.51
33
21.10
P/E ratio (avg)x
20.40
21.21
22.45
21.29
22.50
25.80
27.48
26.96
28.77
32.79
12.03
27.48
24.15
37
21.53
EV/EBITx
32.49
32.22
29.18
31.40
27.51
24.83
23.81
22.72
24.47
23.70
26.35
23.81
26.17
91
19.49
FCF yield (avg)%
12.83
12.96
14.65
15.21
12.86
12.64
15.19
12.78
15.55
16.08
8.19
15.19
13.81
55
17.93
FCF margin%
14.74
13.46
11.70
11.74
10.79
10.72
10.16
8.84
9.10
6.34
26.23
9.10
10.76
22
0.866
FCF / Net incomex
0.292
0.336
0.338
0.353
0.382
0.430
0.424
0.462
0.475
0.520
0.131
0.462
0.403
28
4.12
ROIC%
13.62
14.71
17.07
14.12
15.09
12.46
10.28
10.14
11.30
9.85
28.58
10.28
13.04
15
11.30
Return on equity%
7.78
7.62
4.90
5.90
8.05
7.11
5.75
5.86
3.66
2.32
12.52
5.75
5.88
6
5.14
Return on assets%
18.33
20.90
21.53
19.41
18.05
19.37
16.80
17.86
16.96
14.38
15.07
16.96
18.19
31
454.40
EPS₩
422.50
370.11
357.84
308.93
283.25
293.57
277.65
275.29
260.68
246.76
465.11
(2.72%)
(6.39%)
—
27.31
EPS growth%
23.09
20.19
17.61
14.84
17.08
16.32
13.82
13.35
11.13
8.87
6.71
13.35
15.58
37
91.00
Bookvalue per sh₩
412.17
464.10
489.18
556.38
555.89
569.25
613.76
653.08
627.01
653.85
203.64
3.30%
6.08%
—
219.20
FCF per share₩
69.47
60.78
58.60
51.70
52.42
55.06
60.34
59.09
60.44
62.58
227.99
3.61%
(0.64%)
—
432.21
Dividend per sh₩
102.40
108.59
109.64
107.14
119.37
131.08
147.23
153.95
164.46
185.84
262.79
9.26%
6.79%
—
19.22
Div yield (avg)%
22.01
22.06
23.01
24.70
23.56
26.42
25.47
24.47
26.20
25.40
7.15
25.47
24.59
80
2.12
Payout ratio%
5.03
5.15
8.03
6.29
7.63
9.63
12.33
13.78
11.55
12.48
10.74
12.33
8.83
86
6.886
Shares (diluted)M
8.799
8.641
8.523
8.148
8.502
8.450
9.732
10.75
12.33
14.02
6.876
10.53%
6.13%
33
10.38
Buyback yield%
19.10
16.19
19.13
16.31
14.55
16.36
13.89
12.34
10.28
10.56
13.94
12.34
15.37
78
0.581
D/E ratiox
1.799
1.676
1.547
1.377
1.489
1.600
1.675
1.692
1.672
1.866
1.147
1.675
1.674
34
2.260
Enterprise value₩B
1.067
1.059
1.018
1.129
1.215
1.151
1.190
1.087
1.223
1.247
1.008
0.52%
2.20%
78
0.457
LT debt₩B
1.527
1.538
1.613
1.721
1.709
1.840
1.855
1.989
2.027
2.167
0.367
4.86%
3.03%
80
Revenue
₩2.525B
6.59%
1.00×
Cost of revenue
₩1.577B
6.59%
1.00×
Operating expenses
₩347.3M
7.13%
1.05×
Goodwill & intangibles
17.28%
Property and equipment
15.24%