2.869
Revenue₩B
7.915
8.550
9.268
9.989
10.49
11.38
12.34
13.38
14.28
15.47
3.131
8.08%
7.75%
64
16.17
Revenue growth%
19.00
21.52
22.68
25.33
26.83
29.02
28.02
25.81
27.85
25.00
20.34
27.85
25.57
20
25.35
Gross margin%
16.09
17.03
18.52
18.43
15.99
18.34
17.57
17.07
14.33
14.10
2.54
17.07
17.05
73
8.81
Operating margin%
23.31
20.35
22.28
19.74
20.45
22.29
21.66
22.65
20.55
20.08
25.49
21.66
21.11
19
2.17
Net margin%
6.57
7.95
5.99
3.52
2.73
4.63
2.57
3.83
3.59
6.11
6.58
3.83
4.23
78
32.81
P/E ratio (avg)x
29.16
28.56
30.77
29.04
28.21
29.87
32.11
29.06
26.43
25.92
20.82
29.06
29.05
5
34.75
EV/EBITx
36.85
39.69
41.75
41.84
42.67
42.86
43.83
43.49
39.40
40.91
18.77
42.86
41.80
63
11.83
FCF yield (avg)%
10.13
11.62
14.02
12.99
11.77
10.03
11.61
13.73
13.89
15.19
26.74
13.73
12.38
83
11.92
FCF margin%
17.60
17.08
19.75
20.98
22.34
21.62
18.62
20.35
18.62
19.91
6.00
19.91
19.83
13
0.229
FCF / Net incomex
0.470
0.434
0.481
0.528
0.573
0.606
0.543
0.508
0.561
0.532
0.724
0.543
0.530
85
23.57
ROIC%
37.54
37.86
36.60
37.40
40.37
37.71
38.34
37.82
35.68
35.46
10.06
37.71
37.62
56
24.22
Return on equity%
19.39
20.85
18.86
20.28
21.50
24.47
25.86
28.53
27.12
24.78
29.58
25.86
22.98
22
19.83
Return on assets%
21.51
23.72
22.98
23.48
22.70
24.15
24.88
25.73
23.11
21.10
20.67
24.15
23.30
57
184.51
EPS₩
238.92
224.12
236.51
222.58
240.60
272.52
290.09
270.09
284.18
323.46
189.80
6.10%
3.49%
—
22.34
EPS growth%
6.16
3.57
3.90
1.24
0.40
3.26
3.54
4.41
6.05
5.10
25.21
4.41
3.74
50
103.77
Bookvalue per sh₩
200.64
225.65
228.20
264.45
265.51
272.94
293.70
310.60
315.50
361.98
40.96
6.39%
5.78%
—
193.24
FCF per share₩
259.73
269.45
288.67
280.08
284.04
329.22
377.02
406.55
398.89
388.63
199.24
6.47%
5.14%
—
214.41
Dividend per sh₩
242.32
254.74
262.14
229.00
213.50
224.46
190.71
188.97
179.78
159.52
96.57
(5.66%)
(3.33%)
—
24.28
Div yield (avg)%
15.69
14.59
11.86
13.40
14.30
14.41
11.60
13.04
13.90
15.14
11.14
13.90
14.10
28
26.70
Payout ratio%
6.70
5.83
7.66
9.07
8.56
9.48
9.17
8.95
11.52
9.09
14.16
9.17
9.01
27
15.14
Shares (diluted)M
25.46
24.65
26.49
26.15
30.28
30.28
31.50
30.29
28.61
33.22
15.18
1.87%
3.82%
25
11.21
Buyback yield%
14.52
17.39
19.43
16.62
18.21
15.83
16.90
18.47
18.14
19.22
11.60
18.14
17.77
61
1.468
D/E ratiox
1.530
1.561
1.564
1.653
1.786
1.549
1.565
1.504
1.600
1.653
0.754
1.565
1.565
66
7.402
Enterprise value₩B
5.141
5.077
5.105
5.095
5.737
6.215
5.830
6.043
6.139
6.825
10.83
3.53%
2.53%
53
2.598
LT debt₩B
10.65
10.33
10.69
10.20
9.624
9.624
10.86
12.76
12.66
13.41
2.922
6.85%
3.89%
64
Revenue
₩15.47B
7.75%
1.00×
Cost of revenue
₩7.397B
7.80%
1.00×
Operating expenses
₩2.865B
7.47%
0.97×
Goodwill & intangibles
15.52%
Property and equipment
14.64%