1.575
Revenue₩B
1.645
1.707
1.753
1.807
1.880
1.939
1.952
1.963
2.022
2.057
1.684
1.82%
2.48%
31
3.96
Revenue growth%
9.45
7.94
9.52
12.37
14.47
13.99
11.21
13.63
15.48
16.06
26.46
13.99
13.00
84
20.84
Gross margin%
9.34
9.02
8.25
11.17
10.14
12.16
11.90
13.10
15.44
18.22
5.61
13.10
11.53
57
22.52
Operating margin%
32.05
33.36
36.22
38.28
38.94
36.94
36.49
35.64
33.51
36.06
28.44
36.06
36.14
50
19.50
Net margin%
21.09
19.77
20.81
21.04
20.66
21.41
24.31
27.24
26.16
25.94
14.26
25.94
21.25
22
11.90
P/E ratio (avg)x
26.70
28.76
27.85
24.77
24.78
26.55
27.12
25.91
25.23
21.76
34.18
25.91
26.23
12
20.10
EV/EBITx
9.911
8.655
8.182
7.624
7.280
7.017
7.474
8.155
8.794
8.738
16.71
8.155
8.168
72
17.60
FCF yield (avg)%
6.97
9.96
9.00
6.42
4.38
1.92
3.45
3.14
0.40
1.20
25.16
1.92
3.91
35
7.78
FCF margin%
0.40
1.18
2.84
0.40
0.40
2.42
0.40
0.40
1.03
2.41
16.74
1.03
0.71
19
1.241
FCF / Net incomex
0.971
0.948
1.047
1.184
1.292
1.312
1.355
1.359
1.270
1.267
0.937
1.312
1.268
78
11.14
ROIC%
23.53
24.97
23.88
22.01
23.93
25.50
27.53
25.56
27.17
24.89
2.66
25.56
24.93
68
9.46
Return on equity%
4.60
5.15
5.80
4.47
6.02
7.25
5.39
2.73
4.53
5.01
16.32
5.01
5.08
24
22.79
Return on assets%
13.24
13.72
12.80
12.06
10.55
7.85
10.73
11.05
13.13
16.05
2.92
11.05
12.43
16
261.50
EPS₩
84.20
81.65
89.52
93.89
90.00
106.26
121.07
138.93
161.10
188.58
287.19
15.94%
8.03%
—
8.07
EPS growth%
10.66
9.35
7.37
9.38
11.47
13.76
13.88
13.34
12.45
10.48
2.90
13.34
11.07
64
171.62
Bookvalue per sh₩
241.26
234.59
223.09
235.83
241.32
225.79
206.42
182.05
161.50
146.78
307.14
(9.47%)
(5.72%)
—
321.78
FCF per share₩
298.14
310.41
335.65
350.75
403.23
472.26
521.73
536.55
601.44
620.01
116.95
8.99%
8.45%
—
211.95
Dividend per sh₩
60.17
63.76
69.94
63.37
62.40
69.64
76.58
69.57
68.60
66.13
77.88
1.17%
0.20%
—
28.63
Div yield (avg)%
19.78
22.38
21.77
24.36
27.23
27.37
29.20
28.11
27.15
28.63
13.88
28.11
27.19
23
24.63
Payout ratio%
21.22
18.65
19.50
18.89
16.77
16.62
17.03
15.10
17.78
20.78
4.47
17.03
18.22
22
4.743
Shares (diluted)M
5.360
5.722
5.926
5.665
5.241
4.998
5.339
6.181
6.570
7.003
4.842
5.97%
3.08%
7
14.09
Buyback yield%
20.09
18.37
19.29
21.52
20.28
23.08
21.53
23.46
25.33
26.02
22.76
23.46
21.53
78
0.322
D/E ratiox
1.206
1.363
1.483
1.642
1.673
1.924
2.033
2.068
2.236
2.595
1.384
2.068
1.798
27
1.336
Enterprise value₩B
1.282
1.353
1.340
1.336
1.429
1.517
1.538
1.523
1.438
1.517
1.283
1.20%
2.67%
28
0.781
LT debt₩B
1.806
1.575
1.525
1.450
1.452
1.484
1.530
1.445
1.348
1.294
2.142
(2.27%)
(4.29%)
64
Revenue
₩2.057B
2.48%
1.00×
Cost of revenue
₩1.032B
2.31%
0.98×
Operating expenses
₩427.9M
2.48%
1.00×
Property and equipment
18.89%