554.7
Revenue₩B
1,388
1,410
1,427
1,466
1,506
1,535
1,595
1,612
1,663
1,717
613.5
2.66%
2.56%
87
16.26
Revenue growth%
11.82
10.41
11.14
13.44
14.13
13.86
14.93
13.02
11.90
11.08
12.98
13.02
12.46
75
22.81
Gross margin%
3.34
5.69
3.21
2.19
3.91
6.42
8.91
9.09
10.58
11.79
8.42
9.09
6.05
43
23.92
Operating margin%
24.80
25.85
24.14
23.66
22.79
23.25
25.16
23.66
22.56
24.43
27.94
23.66
23.90
74
20.79
Net margin%
15.79
13.08
12.06
12.42
15.37
17.27
15.79
16.76
19.41
19.13
12.24
17.27
15.79
35
25.35
P/E ratio (avg)x
7.903
7.750
8.170
7.733
8.135
9.202
9.198
8.926
9.153
9.814
25.27
9.198
8.548
72
28.40
EV/EBITx
20.52
23.76
27.31
31.55
36.50
39.64
46.25
47.17
53.90
57.81
23.97
47.17
38.07
8
15.31
FCF yield (avg)%
14.88
13.08
15.52
13.31
11.97
14.54
14.05
14.31
14.02
11.25
7.33
14.05
14.04
32
10.82
FCF margin%
14.54
16.29
17.75
20.16
22.08
22.73
23.04
20.30
17.42
14.50
4.24
20.30
18.95
54
0.767
FCF / Net incomex
2.000
2.231
2.506
2.488
2.345
2.284
2.359
2.477
2.606
2.560
0.312
2.477
2.418
52
29.55
ROIC%
7.58
8.37
5.97
5.38
8.01
9.63
11.84
10.73
9.50
8.74
4.36
9.63
8.56
90
23.47
Return on equity%
29.01
30.25
28.64
26.94
24.44
21.97
24.52
23.45
24.39
24.20
8.23
24.20
24.48
95
22.88
Return on assets%
31.63
31.71
30.28
28.10
29.10
30.00
27.89
27.87
28.36
25.50
4.05
27.89
28.73
51
4,636
EPS₩
9,760
9,712
10,610
10,244
9,415
10,483
11,427
11,925
12,057
12,488
5,114
5.81%
2.76%
—
10.79
EPS growth%
22.33
20.24
21.14
20.44
21.84
22.66
19.77
22.02
20.38
20.89
10.69
20.89
21.02
83
28,660
Bookvalue per sh₩
21,187
24,545
28,131
31,699
34,250
35,382
33,465
33,448
34,973
34,496
26,243
0.14%
4.58%
—
13,561
FCF per share₩
21,603
23,482
26,711
25,632
27,155
27,577
26,131
24,305
27,920
30,303
22,925
2.22%
4.24%
—
26,196
Dividend per sh₩
8,750
7,639
7,243
6,645
6,662
6,790
6,172
5,607
5,090
5,056
9,380
(5.37%)
(6.32%)
—
14.89
Div yield (avg)%
19.70
19.40
20.77
20.59
22.16
22.12
24.35
21.75
22.41
24.93
11.29
22.41
21.94
87
29.99
Payout ratio%
15.23
14.19
14.78
13.36
10.39
13.15
10.47
9.14
8.20
10.88
11.94
10.47
12.01
65
22.99
Shares (diluted)M
27.72
27.54
31.51
29.79
29.42
27.87
29.19
31.29
31.93
29.46
23.54
0.03%
1.38%
29
16.46
Buyback yield%
9.12
7.30
7.27
5.08
4.44
5.91
8.54
7.81
9.30
9.20
24.36
8.54
7.55
27
1.513
D/E ratiox
0.464
0.529
0.527
0.568
0.531
0.498
0.532
0.549
0.520
0.539
0.136
0.532
0.530
23
883.9
Enterprise value₩B
183.4
174.0
167.0
152.0
155.6
138.2
136.7
127.7
131.1
118.0
59.86
(5.38%)
(4.61%)
92
832.8
LT debt₩B
1,189
1,297
1,341
1,244
1,273
1,341
1,147
1,144
1,097
1,027
480.3
(4.19%)
(1.09%)
15
Revenue
₩1.717T
2.56%
1.00×
Cost of revenue
₩848.7B
2.46%
0.99×
Operating expenses
₩417.5B
3.05%
1.05×
Property and equipment
13.28%