4.998
Revenue₩B
6.817
7.354
8.074
8.676
9.267
9.932
10.84
11.73
12.93
14.08
5.284
8.72%
8.18%
18
26.02
Revenue growth%
13.00
12.94
11.40
14.30
16.88
18.13
19.18
19.22
21.08
21.78
19.29
19.22
17.51
50
7.91
Gross margin%
19.35
20.17
21.18
20.34
21.27
21.87
21.25
23.32
22.83
23.25
21.52
22.83
21.26
22
17.75
Operating margin%
2.54
0.40
0.85
0.40
0.40
0.40
0.40
0.40
0.40
0.53
15.93
0.40
0.40
43
21.97
Net margin%
9.93
7.97
8.30
7.55
7.15
9.03
7.01
5.18
5.90
6.33
7.71
6.33
7.35
29
13.00
P/E ratio (avg)x
28.81
29.97
30.40
35.14
42.01
44.48
49.20
55.45
62.37
72.51
6.027
55.45
43.24
83
29.69
EV/EBITx
5.626
5.694
5.169
5.034
4.841
4.867
4.945
5.020
4.547
4.149
36.82
4.867
4.983
20
9.83
FCF yield (avg)%
14.31
11.56
12.25
12.03
13.19
11.06
9.83
9.90
10.36
8.23
2.09
9.90
11.31
93
20.98
FCF margin%
1.93
4.16
2.88
3.26
2.68
5.05
4.49
6.68
6.97
5.31
29.79
5.31
4.33
83
0.643
FCF / Net incomex
0.734
0.724
0.661
0.643
0.608
0.633
0.578
0.581
0.536
0.586
1.030
0.581
0.620
82
24.00
ROIC%
5.92
4.27
7.19
6.76
4.47
3.84
6.14
5.40
6.14
6.14
15.06
6.14
6.03
28
7.39
Return on equity%
21.86
20.86
21.13
18.15
15.73
18.49
20.44
21.90
22.07
21.31
21.62
21.31
21.00
82
26.43
Return on assets%
9.76
8.27
10.87
10.53
13.26
14.81
15.58
15.49
12.84
15.80
11.87
15.49
13.05
63
190.78
EPS₩
155.20
163.10
154.97
163.69
154.80
136.44
133.00
126.68
120.72
116.76
206.00
(5.48%)
(2.24%)
—
17.82
EPS growth%
29.16
27.78
30.38
28.41
27.99
27.55
26.24
28.75
29.46
29.43
21.88
28.75
28.58
66
224.82
Bookvalue per sh₩
75.47
71.78
77.14
70.86
63.54
61.10
59.15
54.08
55.70
60.71
156.32
(0.91%)
(1.32%)
—
140.61
FCF per share₩
397.22
414.63
469.87
535.51
551.92
563.90
593.38
565.61
551.29
573.87
213.98
0.78%
3.43%
—
261.10
Dividend per sh₩
253.71
287.43
282.62
265.57
245.25
223.38
238.79
263.44
293.77
285.23
209.60
3.07%
0.73%
—
17.58
Div yield (avg)%
7.72
6.64
8.68
9.63
8.34
10.38
9.96
12.94
10.62
9.25
11.36
10.38
9.44
27
11.91
Payout ratio%
9.27
7.02
7.83
8.49
6.75
8.03
9.39
7.29
6.81
5.67
9.89
7.29
7.56
93
28.65
Shares (diluted)M
40.25
42.08
42.44
47.84
55.34
60.15
71.67
69.48
74.67
75.88
28.29
6.52%
8.21%
76
25.49
Buyback yield%
2.50
0.56
0.40
0.40
2.80
4.09
1.85
4.21
2.46
3.59
11.88
3.59
2.48
75
0.681
D/E ratiox
2.180
2.169
2.307
2.759
2.737
2.949
3.073
3.343
3.403
3.596
1.399
3.343
2.854
22
4.240
Enterprise value₩B
14.15
14.91
16.05
14.50
14.42
14.95
15.19
16.63
16.90
17.80
2.286
4.30%
2.98%
7
15.95
LT debt₩B
8.297
8.761
9.251
9.441
9.246
8.631
8.294
7.614
7.251
6.356
16.26
(7.22%)
(1.79%)
21
Revenue
₩14.08B
8.18%
1.00×
Cost of revenue
₩6.493B
7.99%
0.98×
Operating expenses
₩3.000B
8.93%
1.07×
Cash and investments
19.05%
Property and equipment
17.09%