2.118
Revenue₩B
3.383
3.604
3.844
4.108
4.393
4.501
4.634
4.763
4.937
5.110
2.279
3.07%
4.53%
71
29.13
Revenue growth%
1.91
3.49
5.28
3.13
1.66
0.40
0.40
3.10
4.63
3.65
19.37
3.10
3.11
28
15.50
Gross margin%
16.96
16.74
15.86
18.66
16.32
17.46
19.27
17.89
20.20
17.59
8.79
17.89
17.53
29
17.25
Operating margin%
24.34
26.40
24.37
21.58
18.77
18.48
18.40
21.15
21.82
22.92
15.73
21.15
21.70
51
13.11
Net margin%
0.40
3.31
2.87
3.40
4.06
2.72
0.40
0.40
0.40
2.58
19.68
0.40
2.65
53
21.49
P/E ratio (avg)x
11.25
10.97
10.83
11.27
11.07
11.85
12.33
11.53
12.20
13.22
15.03
12.20
11.40
55
29.13
EV/EBITx
22.31
24.56
24.39
27.39
28.60
30.75
30.11
30.02
33.36
35.66
25.61
30.75
29.31
61
2.58
FCF yield (avg)%
17.59
15.59
13.97
11.10
8.38
8.65
9.04
6.82
7.99
5.41
22.69
7.99
8.85
92
3.60
FCF margin%
18.33
21.19
20.41
17.70
17.37
14.45
16.66
14.39
12.49
14.46
5.43
14.45
17.02
87
1.746
FCF / Net incomex
0.373
0.344
0.358
0.392
0.348
0.353
0.359
0.384
0.396
0.432
1.160
0.384
0.366
30
2.24
ROIC%
10.43
7.61
5.44
4.42
5.41
7.28
7.35
5.46
8.37
8.12
28.46
7.35
7.31
66
17.53
Return on equity%
25.40
26.84
29.53
31.35
31.57
28.95
29.38
31.63
30.96
32.21
13.56
30.96
30.25
83
26.66
Return on assets%
10.65
11.20
10.10
7.96
9.76
7.98
8.16
8.92
10.49
8.07
2.54
8.16
9.34
64
66.40
EPS₩
50.07
50.53
49.81
51.44
53.00
50.88
52.77
53.75
48.04
53.09
69.82
0.03%
1.81%
—
22.40
EPS growth%
14.35
13.01
10.40
7.50
7.51
4.53
4.97
2.80
1.40
0.82
10.34
2.80
6.23
57
69.14
Bookvalue per sh₩
104.24
107.35
126.20
137.24
158.28
180.91
183.38
202.26
206.44
224.93
30.14
7.28%
8.81%
—
53.09
FCF per share₩
13.05
14.09
15.96
17.18
18.98
18.66
20.61
21.82
21.10
21.53
52.64
2.56%
4.78%
—
48.12
Dividend per sh₩
104.34
106.71
101.20
98.32
104.23
104.26
116.27
124.93
126.14
139.59
63.01
6.02%
2.84%
—
22.65
Div yield (avg)%
25.60
28.18
28.98
28.46
25.49
28.00
26.10
24.55
21.87
20.12
20.26
24.55
25.85
35
28.94
Payout ratio%
9.58
8.10
8.29
6.40
6.01
7.84
10.19
7.81
9.96
8.19
10.82
8.19
8.14
51
23.15
Shares (diluted)M
12.88
12.63
11.55
11.34
9.811
8.780
8.155
7.670
7.529
7.450
23.04
(5.36%)
(6.20%)
17
11.91
Buyback yield%
7.76
8.57
5.61
8.42
11.18
13.65
13.84
12.17
13.89
12.74
12.25
13.65
11.67
26
0.915
D/E ratiox
0.144
0.149
0.159
0.166
0.147
0.132
0.126
0.136
0.149
0.140
1.659
0.136
0.146
53
3.101
Enterprise value₩B
6.503
6.360
6.255
7.005
7.336
8.613
9.054
9.259
11.05
12.95
0.955
12.03%
6.76%
50
1.388
LT debt₩B
0.530
0.591
0.613
0.589
0.609
0.647
0.751
0.835
0.934
1.010
2.962
10.64%
7.34%
39
Revenue
₩5.110B
4.53%
1.00×
Cost of revenue
₩2.636B
4.39%
0.99×
Operating expenses
₩979.0M
5.14%
1.06×
Property and equipment
21.45%
Cash and investments
18.83%