7.399
Revenue₩B
5.179
5.409
5.848
6.279
6.739
7.091
7.490
7.754
8.048
8.681
7.990
5.19%
5.85%
16
16.85
Revenue growth%
8.37
6.12
7.77
4.86
2.03
2.73
5.15
3.13
0.95
0.91
29.92
2.73
3.99
94
5.25
Gross margin%
23.41
22.82
22.46
23.73
25.56
27.79
27.14
27.70
27.40
27.71
27.40
27.70
26.35
80
14.73
Operating margin%
24.93
22.74
20.93
20.99
20.62
19.00
16.65
13.93
12.83
12.91
15.69
13.93
19.81
41
5.40
Net margin%
1.34
2.97
0.40
0.40
0.40
0.40
0.40
0.40
2.81
4.85
19.97
0.40
0.40
33
7.782
P/E ratio (avg)x
11.55
11.37
10.96
9.752
10.61
9.123
9.070
8.894
8.716
8.213
23.07
8.894
9.437
19
6.876
EV/EBITx
24.07
27.20
27.02
28.73
30.03
34.54
40.33
42.88
43.19
45.08
25.90
42.88
32.28
87
22.78
FCF yield (avg)%
6.49
3.56
3.53
5.64
7.90
8.12
9.89
11.65
9.79
12.02
22.41
9.89
8.01
54
21.51
FCF margin%
11.75
14.41
12.50
10.64
8.47
6.32
5.36
5.37
7.08
5.18
2.01
5.37
7.77
41
1.447
FCF / Net incomex
0.916
0.989
0.884
0.848
0.819
0.893
0.780
0.850
0.899
0.812
1.614
0.850
0.867
71
26.28
ROIC%
21.59
19.97
21.60
19.76
17.66
17.49
17.56
17.89
19.54
18.40
2.86
17.89
18.97
6
15.88
Return on equity%
1.60
0.40
0.40
0.40
1.73
0.40
0.40
0.40
3.04
2.40
19.86
0.40
0.40
53
18.11
Return on assets%
17.54
18.75
20.47
21.71
19.73
22.33
19.42
18.38
17.23
15.39
3.32
18.38
19.09
24
235.22
EPS₩
629.56
576.50
532.92
573.13
614.86
592.83
653.63
592.68
583.29
519.26
254.45
(3.32%)
(2.81%)
—
28.93
EPS growth%
15.96
14.87
15.57
16.41
18.16
20.23
21.27
22.58
24.34
27.07
15.51
22.58
19.19
49
723.29
Bookvalue per sh₩
799.87
938.40
999.01
1,177
1,322
1,412
1,706
2,036
2,302
2,781
486.37
16.04%
13.29%
—
676.92
FCF per share₩
768.75
862.73
786.49
824.04
752.92
825.29
919.10
834.04
908.84
968.79
430.65
5.17%
2.71%
—
186.24
Dividend per sh₩
468.09
413.62
384.53
416.57
413.27
396.47
361.63
380.35
384.64
386.05
759.15
(1.35%)
(1.35%)
—
22.45
Div yield (avg)%
25.00
22.31
19.40
17.04
19.06
19.18
18.25
15.84
17.80
17.29
2.29
17.80
18.65
34
5.56
Payout ratio%
14.65
14.15
11.52
10.99
9.74
7.45
7.49
10.36
10.49
13.17
24.59
10.36
10.74
24
4.045
Shares (diluted)M
6.030
6.262
6.825
7.545
7.726
8.908
8.963
9.025
9.018
9.064
4.061
3.24%
4.66%
41
29.32
Buyback yield%
13.79
15.21
16.62
18.00
15.04
17.39
20.05
20.98
23.04
25.81
12.40
20.98
17.69
65
1.248
D/E ratiox
2.942
3.156
3.539
3.569
3.674
3.861
4.414
4.539
4.469
4.568
0.534
4.469
3.768
39
1.698
Enterprise value₩B
2.960
2.542
2.669
2.560
2.542
2.477
2.270
2.165
1.834
1.912
1.030
(5.53%)
(4.27%)
62
9.776
LT debt₩B
7.115
7.025
7.935
7.696
7.880
7.146
7.857
8.824
9.080
8.581
3.213
1.72%
0.95%
48
Revenue
₩8.681B
5.85%
1.00×
Cost of revenue
₩6.077B
5.85%
1.00×
Operating expenses
₩1.465B
5.66%
0.98×
Property and equipment
18.05%