1,483
Revenue₩B
1,782
1,838
1,863
1,931
2,010
2,037
2,087
2,183
2,268
2,342
1,557
3.11%
3.26%
71
8.80
Revenue growth%
23.72
23.74
23.89
24.28
24.21
26.38
25.76
26.88
29.24
31.43
20.02
26.88
25.02
74
26.31
Gross margin%
0.40
0.40
0.40
2.59
2.43
4.03
2.67
2.79
2.45
0.40
3.61
2.67
2.44
27
26.82
Operating margin%
24.64
26.46
25.78
27.25
27.60
29.26
29.25
28.15
29.51
26.88
7.51
29.25
27.43
25
5.67
Net margin%
7.30
6.47
4.57
7.51
7.12
7.13
7.94
7.78
7.56
6.66
9.69
7.56
7.21
49
12.04
P/E ratio (avg)x
17.16
16.47
16.26
18.78
21.01
23.47
26.22
29.40
28.64
27.25
15.92
27.25
22.24
28
23.42
EV/EBITx
13.47
14.34
14.00
11.95
11.63
11.41
10.40
10.48
9.334
9.016
30.28
10.40
11.52
15
12.62
FCF yield (avg)%
28.27
31.08
33.29
33.66
31.86
32.20
33.75
33.31
35.98
33.94
25.76
33.75
33.30
71
29.89
FCF margin%
16.42
16.81
14.16
12.38
14.87
12.52
12.10
11.28
11.47
12.37
16.60
12.10
12.45
79
0.705
FCF / Net incomex
0.481
0.430
0.412
0.372
0.383
0.363
0.368
0.399
0.439
0.440
0.697
0.399
0.406
26
26.03
ROIC%
18.46
15.73
17.93
15.00
17.17
14.42
14.52
11.95
10.72
12.90
17.73
12.90
14.76
9
15.25
Return on equity%
32.66
32.20
34.82
37.03
38.13
40.07
40.36
37.53
40.04
41.44
18.80
40.07
37.83
57
23.84
Return on assets%
17.84
17.05
15.57
18.20
15.72
15.53
13.38
14.02
13.22
15.05
5.49
14.02
15.55
21
22,022
EPS₩
30,565
26,625
27,086
26,511
22,680
24,403
21,558
22,613
23,636
20,015
23,729
(2.47%)
(5.63%)
—
28.11
EPS growth%
11.04
10.77
11.77
12.85
12.56
14.15
13.17
13.37
13.16
10.47
20.59
13.17
12.71
81
8,447
Bookvalue per sh₩
43,144
49,273
50,491
55,035
52,254
55,421
57,119
65,182
71,450
70,462
36,198
6.16%
4.82%
—
40,890
FCF per share₩
13,034
14,562
17,493
19,431
20,797
20,317
20,542
23,976
28,291
27,671
51,594
5.88%
7.71%
—
50,667
Dividend per sh₩
22,698
20,401
18,420
19,156
17,841
17,239
15,963
17,878
18,731
18,493
51,088
0.72%
(2.52%)
—
19.22
Div yield (avg)%
11.47
8.91
10.79
10.99
10.73
12.52
12.70
15.29
17.78
17.55
2.92
15.29
12.00
60
10.02
Payout ratio%
8.16
10.89
8.79
8.80
10.88
11.89
13.85
13.96
12.17
12.63
13.36
12.63
11.39
39
25.39
Shares (diluted)M
28.22
26.49
24.59
24.07
24.37
23.74
21.57
21.56
21.80
19.77
24.92
(4.10%)
(3.14%)
5
7.10
Buyback yield%
23.39
20.76
18.11
17.42
18.38
19.15
16.39
17.52
17.90
15.75
16.61
17.52
18.00
87
1.728
D/E ratiox
0.548
0.512
0.497
0.498
0.496
0.510
0.493
0.533
0.582
0.543
1.464
0.533
0.511
5
667.3
Enterprise value₩B
190.3
201.7
202.0
216.7
230.8
271.7
310.9
342.9
399.4
467.6
908.5
15.17%
9.92%
83
873.5
LT debt₩B
1,680
1,917
1,825
1,959
2,056
1,996
2,308
2,412
2,325
2,459
1,982
3.65%
4.28%
75
Revenue
₩2.342T
3.26%
1.00×
Cost of revenue
₩1.512T
3.24%
1.00×
Operating expenses
₩445.4B
3.24%
1.00×
Cash and investments
18.91%
Property and equipment
15.56%