0.543
Revenue₩B
1.684
1.773
1.880
2.026
2.124
2.309
2.471
2.684
2.917
3.097
0.582
7.83%
6.85%
37
13.24
Revenue growth%
9.97
8.68
8.78
8.98
10.97
12.43
10.91
8.35
11.32
12.45
23.10
11.32
10.44
29
10.81
Gross margin%
27.43
30.21
31.73
33.79
31.87
34.58
36.71
39.24
40.69
40.72
13.81
39.24
34.19
80
18.73
Operating margin%
9.86
10.04
10.89
11.50
11.02
8.85
8.84
10.62
10.25
12.25
24.59
10.25
10.44
49
14.68
Net margin%
16.62
14.22
16.34
15.66
13.40
12.82
13.28
14.17
13.18
11.66
29.26
13.18
13.78
64
7.916
P/E ratio (avg)x
39.02
42.86
40.71
38.62
44.34
43.21
48.71
51.54
48.65
49.13
35.34
48.71
43.78
82
17.62
EV/EBITx
32.02
31.58
33.85
37.46
42.69
48.05
51.63
61.82
73.91
87.19
37.80
61.82
45.37
90
22.68
FCF yield (avg)%
17.39
19.82
20.39
23.37
20.71
21.89
23.61
26.58
26.61
29.55
29.98
26.58
22.63
24
6.76
FCF margin%
15.17
16.91
14.87
12.82
11.52
13.79
13.18
12.59
11.39
11.17
21.67
12.59
13.00
91
1.222
FCF / Net incomex
0.411
0.378
0.340
0.322
0.300
0.285
0.293
0.256
0.239
0.232
0.685
0.256
0.296
54
21.20
ROIC%
11.38
8.79
8.49
6.48
8.06
8.26
9.29
9.20
8.32
7.36
10.33
8.32
8.40
43
7.41
Return on equity%
11.45
9.55
6.67
8.70
10.01
12.04
9.46
8.02
9.65
10.95
24.28
9.65
9.60
42
28.27
Return on assets%
15.90
13.13
10.38
10.00
7.00
7.67
6.72
8.74
11.24
11.96
12.47
8.74
10.19
45
223.72
EPS₩
313.30
346.71
324.50
330.05
353.01
367.48
394.08
437.97
445.50
494.54
230.29
6.97%
4.59%
—
3.72
EPS growth%
10.59
8.48
7.07
7.65
10.36
8.83
10.39
11.98
9.20
10.69
26.99
10.39
9.78
35
248.33
Bookvalue per sh₩
187.91
195.61
197.97
214.66
213.57
205.15
182.82
187.69
190.38
192.45
139.55
(2.06%)
0.90%
—
256.16
FCF per share₩
242.32
257.22
273.37
240.40
216.81
210.83
200.59
182.03
191.01
175.75
208.89
(4.11%)
(2.61%)
—
128.18
Dividend per sh₩
232.22
228.62
236.01
231.07
215.67
227.43
232.35
205.09
193.82
173.93
207.33
(4.21%)
(2.46%)
—
22.57
Div yield (avg)%
12.58
14.59
17.06
14.30
12.55
13.17
12.31
11.36
12.27
14.38
6.62
12.31
12.88
41
15.81
Payout ratio%
3.74
4.40
3.34
1.42
1.31
1.45
1.07
0.40
0.40
0.40
13.39
0.40
1.36
89
6.756
Shares (diluted)M
4.712
4.982
5.163
4.620
4.215
4.079
3.741
3.298
3.353
3.639
6.923
(2.90%)
(3.87%)
82
26.80
Buyback yield%
33.62
35.29
32.57
30.79
30.73
31.55
30.86
32.50
31.29
32.69
23.85
31.55
32.03
82
0.677
D/E ratiox
0.109
0.107
0.113
0.106
0.111
0.113
0.109
0.094
0.086
0.076
1.030
0.094
0.108
58
0.391
Enterprise value₩B
1.632
1.847
1.857
2.053
1.976
1.932
1.984
2.155
2.353
2.245
0.985
2.58%
4.09%
43
0.714
LT debt₩B
1.685
1.616
1.514
1.505
1.610
1.511
1.606
1.501
1.690
1.644
0.363
0.42%
(0.76%)
5
Revenue
₩3.097B
6.85%
1.00×
Cost of revenue
₩1.928B
6.95%
1.01×
Operating expenses
₩647.3M
6.78%
0.99×
Property and equipment
18.08%