6,215
Revenue₩B
7,218
7,618
8,097
8,577
9,109
9,606
10,045
10,551
11,248
11,556
6,756
4.87%
5.35%
24
16.28
Revenue growth%
8.35
10.53
12.34
10.89
10.41
9.72
6.97
5.00
2.85
0.40
26.12
5.00
9.03
46
8.32
Gross margin%
10.17
7.18
4.84
2.44
2.31
0.44
1.62
0.60
0.40
3.23
9.98
0.60
2.38
25
24.95
Operating margin%
0.40
0.70
0.40
0.40
0.40
1.04
0.40
2.70
3.69
2.96
14.09
2.70
0.55
34
17.53
Net margin%
15.58
15.11
16.66
15.46
15.04
14.61
13.72
14.70
12.09
9.62
23.88
13.72
14.87
8
20.71
P/E ratio (avg)x
24.37
24.41
22.98
20.67
22.19
25.07
25.80
24.20
22.41
23.78
35.66
24.20
23.99
83
9.433
EV/EBITx
28.78
30.04
33.34
34.64
38.52
38.91
43.20
43.58
41.84
42.74
24.16
42.74
38.72
49
26.78
FCF yield (avg)%
0.65
3.11
5.36
6.20
3.77
3.23
4.20
1.68
1.26
0.83
26.69
1.68
3.17
15
16.15
FCF margin%
9.78
8.53
5.99
3.33
5.32
6.68
5.40
6.06
7.51
8.88
13.33
6.68
6.37
49
1.123
FCF / Net incomex
0.213
0.219
0.239
0.255
0.274
0.263
0.305
0.313
0.303
0.341
1.734
0.305
0.269
27
24.37
ROIC%
7.70
5.94
6.03
5.90
5.85
7.40
6.03
6.53
4.93
2.09
18.00
6.03
5.98
37
28.43
Return on equity%
9.00
6.28
9.12
9.75
7.83
10.11
9.35
7.92
8.30
7.83
21.64
8.30
8.65
78
29.73
Return on assets%
23.60
26.14
26.71
26.90
23.94
21.57
18.86
17.87
18.41
17.77
29.93
18.41
22.59
45
111,549
EPS₩
131,446
135,930
149,358
151,577
132,886
123,931
112,518
102,899
103,898
95,835
113,920
(6.33%)
(4.11%)
—
18.38
EPS growth%
22.30
21.37
20.78
18.56
17.21
17.35
14.93
17.62
17.86
19.99
27.56
17.62
18.21
10
79,178
Bookvalue per sh₩
31,734
33,016
28,910
31,666
34,387
31,553
32,032
30,568
31,477
34,274
46,320
(0.07%)
1.47%
—
172,680
FCF per share₩
118,489
129,135
152,198
163,425
162,133
183,769
215,630
212,978
239,292
246,509
40,336
8.74%
7.88%
—
128,576
Dividend per sh₩
26,333
22,423
19,450
18,393
16,447
17,231
18,000
19,493
16,545
14,281
80,172
(2.79%)
(6.47%)
—
14.91
Div yield (avg)%
30.37
29.21
31.77
30.79
32.76
35.12
36.38
34.34
33.35
33.48
27.40
34.34
33.06
69
7.15
Payout ratio%
20.33
17.90
20.16
18.38
19.75
20.26
21.35
21.62
20.47
19.66
8.78
20.47
20.21
60
19.88
Shares (diluted)M
22.51
23.36
26.04
24.70
23.51
25.22
25.38
27.66
28.29
26.38
19.97
2.33%
2.85%
68
18.43
Buyback yield%
2.69
2.51
2.11
2.22
5.09
3.64
2.82
3.98
6.60
4.95
16.33
3.98
3.23
45
0.804
D/E ratiox
0.838
0.819
0.743
0.691
0.743
0.638
0.644
0.563
0.514
0.515
0.826
0.563
0.667
12
4,920
Enterprise value₩B
1,723
1,827
1,766
1,649
1,567
1,512
1,683
1,564
1,499
1,557
813.2
(0.12%)
(0.81%)
28
1,056
LT debt₩B
1,871
1,991
2,265
2,137
2,349
2,255
2,229
2,171
2,224
2,123
1,409
(2.00%)
2.52%
66
Revenue
₩11.56T
5.35%
1.00×
Cost of revenue
₩6.644T
5.40%
1.01×
Operating expenses
₩1.196T
5.46%
1.01×
Property and equipment
18.57%
Cash and investments
15.66%