0.837
Revenue₩B
0.771
0.821
0.881
0.950
1.031
1.115
1.160
1.233
1.291
1.357
0.870
5.64%
6.26%
58
17.76
Revenue growth%
17.75
16.59
17.17
16.15
17.27
19.38
19.26
16.63
18.72
20.27
8.22
19.26
17.51
13
18.35
Gross margin%
24.55
25.76
26.54
25.74
27.74
27.36
26.51
29.21
31.30
31.99
13.38
29.21
26.95
86
18.12
Operating margin%
5.72
4.13
6.32
4.33
2.97
5.77
3.51
1.50
0.40
0.40
21.91
1.50
3.82
67
18.22
Net margin%
8.12
7.67
9.84
10.00
12.72
12.05
9.33
12.00
14.47
13.80
25.78
12.05
11.00
42
13.21
P/E ratio (avg)x
8.795
8.552
8.171
8.389
8.166
7.477
8.043
8.752
8.977
8.218
34.16
8.218
8.303
24
23.17
EV/EBITx
27.44
32.34
31.15
31.98
31.57
30.12
33.13
38.68
42.37
46.97
26.93
38.68
32.16
8
17.00
FCF yield (avg)%
21.03
20.97
19.25
21.80
22.55
24.26
26.77
27.15
25.57
26.65
17.76
26.65
23.41
52
29.58
FCF margin%
32.72
30.77
28.15
25.60
25.15
23.50
25.72
26.13
28.39
29.14
9.71
26.13
27.14
22
0.947
FCF / Net incomex
0.806
0.921
1.060
1.138
1.208
1.316
1.361
1.525
1.460
1.567
1.111
1.460
1.262
87
27.84
ROIC%
5.20
6.41
5.09
2.60
0.40
0.40
0.40
2.88
1.58
0.40
3.67
0.40
2.09
70
22.65
Return on equity%
28.96
31.33
29.88
29.12
28.22
28.23
26.77
24.68
22.86
21.43
28.56
24.68
28.22
78
2.70
Return on assets%
1.72
2.85
1.12
0.40
0.40
0.40
3.40
0.67
0.40
0.44
7.62
0.44
0.55
17
475.41
EPS₩
603.32
534.73
560.63
519.98
520.95
456.13
399.30
392.14
340.80
304.60
488.09
(10.18%)
(5.80%)
—
10.27
EPS growth%
19.03
20.58
22.73
20.92
20.15
17.55
14.86
13.25
10.34
8.07
3.98
13.25
18.29
50
449.24
Bookvalue per sh₩
411.25
406.45
408.55
427.90
507.10
573.09
573.15
583.87
622.20
725.57
304.15
7.43%
5.40%
—
128.91
FCF per share₩
602.43
594.08
656.57
645.31
697.62
729.74
868.98
1,019
1,170
1,353
422.70
14.17%
9.15%
—
90.57
Dividend per sh₩
254.25
260.59
285.43
301.02
319.22
301.22
298.65
266.80
254.27
241.92
304.37
(5.39%)
0.47%
—
24.05
Div yield (avg)%
8.71
9.71
9.48
7.04
7.29
9.41
11.35
12.87
12.89
11.20
29.56
11.35
9.60
56
11.43
Payout ratio%
25.36
27.37
28.63
30.84
32.38
33.12
31.13
33.95
34.13
35.33
2.53
33.95
31.76
10
1.220
Shares (diluted)M
1.965
1.895
2.252
2.338
2.283
2.353
2.281
2.267
2.426
2.855
1.186
4.57%
5.35%
62
4.34
Buyback yield%
23.98
26.62
28.35
26.04
25.85
27.28
28.58
28.48
25.66
23.55
3.12
27.28
26.33
85
0.794
D/E ratiox
0.509
0.502
0.502
0.536
0.546
0.563
0.606
0.632
0.541
0.509
1.584
0.563
0.539
27
848.6
Enterprise value₩M
240.4
241.1
252.3
286.6
317.2
307.7
302.9
339.1
334.6
322.6
147.7
0.34%
3.95%
39
0.149
LT debt₩B
0.909
0.837
0.891
1.008
1.130
1.044
1.055
1.029
1.181
1.325
1.245
3.22%
4.62%
17
Revenue
₩1.357B
6.26%
1.00×
Cost of revenue
₩642.0M
6.38%
1.01×
Operating expenses
₩268.6M
5.51%
0.93×
Property and equipment
15.91%