1,120
Revenue₩B
1,282
1,309
1,368
1,426
1,460
1,481
1,534
1,530
1,548
1,550
1,200
1.20%
2.04%
18
16.92
Revenue growth%
20.63
19.27
16.76
16.44
16.59
19.46
19.40
21.08
23.18
24.20
10.45
21.08
19.43
48
7.28
Gross margin%
14.60
13.84
14.23
16.44
14.12
11.61
11.14
12.73
14.57
12.70
23.30
12.70
13.98
95
7.54
Operating margin%
12.64
14.10
11.27
8.39
9.34
7.53
5.38
5.26
5.40
6.34
10.11
5.40
7.96
94
16.75
Net margin%
22.24
20.03
21.84
19.76
19.82
19.80
22.72
24.83
24.38
22.80
23.33
22.80
22.04
40
25.98
P/E ratio (avg)x
27.61
27.11
30.92
28.53
30.83
33.58
34.99
35.02
32.44
32.88
16.91
33.58
31.68
13
22.08
EV/EBITx
35.10
36.87
37.40
42.18
48.25
54.91
54.92
65.87
76.40
89.44
10.48
65.87
51.58
21
15.07
FCF yield (avg)%
19.68
18.51
21.38
19.88
18.91
20.98
22.22
20.96
18.35
17.11
11.25
20.96
19.78
47
19.16
FCF margin%
27.63
28.47
28.85
29.80
30.11
30.54
29.32
30.08
28.09
30.36
8.97
30.08
29.56
31
0.378
FCF / Net incomex
2.026
2.057
2.404
2.546
2.835
3.300
3.384
3.810
4.404
5.264
0.878
3.810
3.067
12
21.30
ROIC%
18.45
20.57
23.11
20.45
21.58
20.16
22.33
25.30
25.90
24.76
7.46
24.76
21.96
92
28.80
Return on equity%
11.52
14.03
12.59
13.20
13.10
14.52
15.45
15.44
14.52
17.13
19.48
15.44
14.27
75
18.16
Return on assets%
12.38
13.77
16.33
14.59
14.40
15.00
12.86
10.53
11.76
13.34
15.55
12.86
13.56
7
6,797
EPS₩
1,544
1,843
2,083
2,492
2,602
2,706
3,079
3,593
3,778
3,859
6,997
8.20%
9.52%
—
2.01
EPS growth%
15.39
13.94
12.43
15.37
13.40
14.31
12.26
10.86
9.85
10.79
15.38
10.86
12.91
95
3,337
Bookvalue per sh₩
4,952
4,616
4,925
4,632
4,885
4,467
4,654
4,081
3,520
3,397
6,147
(7.01%)
(2.89%)
—
3,286
FCF per share₩
5,046
5,121
5,318
4,975
5,026
5,021
4,965
4,970
5,094
5,617
3,278
2.25%
1.19%
—
1,694
Dividend per sh₩
3,456
3,998
4,483
4,547
5,307
5,762
6,389
6,214
6,126
7,306
2,927
6.60%
8.72%
—
27.89
Div yield (avg)%
0.40
1.89
0.40
2.16
1.42
0.40
2.56
5.38
7.64
10.32
21.10
5.38
2.02
77
9.09
Payout ratio%
12.32
10.34
9.90
12.61
14.72
16.68
15.30
13.76
16.14
13.93
16.41
15.30
13.84
25
47.97
Shares (diluted)M
56.75
57.46
56.55
61.70
57.52
55.49
53.08
51.90
54.11
49.98
49.31
(2.77%)
(1.22%)
46
17.77
Buyback yield%
11.70
10.07
10.43
12.83
11.24
11.67
10.58
8.91
9.94
11.95
22.56
10.58
10.91
23
0.113
D/E ratiox
0.786
0.697
0.701
0.698
0.759
0.804
0.852
0.759
0.738
0.785
0.122
0.785
0.759
34
191.8
Enterprise value₩B
863.6
980.2
1,060
1,163
1,181
1,158
1,355
1,337
1,484
1,456
559.4
4.27%
5.61%
76
933.9
LT debt₩B
995.3
1,046
976.4
981.2
1,038
901.3
855.7
880.2
931.3
848.5
988.2
(3.94%)
(1.25%)
31
Revenue
₩1.550T
2.04%
1.00×
Cost of revenue
₩846.3B
1.65%
0.96×
Operating expenses
₩326.4B
2.93%
1.09×
Property and equipment
15.42%