7.628
Revenue₩B
5.099
5.396
5.757
6.224
6.496
6.795
7.381
7.773
8.365
8.908
8.091
6.52%
6.47%
83
20.49
Revenue growth%
16.20
14.21
12.63
12.51
12.72
10.37
11.37
11.44
10.21
11.51
22.09
11.37
12.01
70
26.21
Gross margin%
14.38
13.61
15.19
12.91
11.47
13.56
11.55
11.64
8.69
9.28
18.79
11.55
12.28
49
16.52
Operating margin%
22.07
23.52
24.79
27.18
25.50
24.82
24.23
21.35
22.53
22.81
6.14
22.81
23.88
43
12.76
Net margin%
17.88
17.27
14.73
12.20
12.01
13.31
13.40
14.06
14.47
16.61
14.79
14.06
14.27
28
11.44
P/E ratio (avg)x
40.05
46.72
49.15
48.97
51.55
61.56
62.29
60.79
59.44
60.45
7.170
60.79
55.49
8
14.49
EV/EBITx
10.56
11.13
12.32
12.06
12.59
14.66
16.05
17.93
20.35
23.83
29.03
17.93
13.62
64
29.86
FCF yield (avg)%
8.08
8.95
8.67
6.58
5.21
5.91
4.47
6.91
6.65
9.35
13.08
6.65
6.78
45
3.83
FCF margin%
6.49
4.43
5.49
4.72
6.52
6.21
3.69
3.78
3.86
5.31
10.35
3.86
5.01
74
0.897
FCF / Net incomex
1.408
1.407
1.522
1.450
1.360
1.232
1.245
1.268
1.412
1.486
0.136
1.268
1.407
30
10.61
ROIC%
15.84
15.28
18.10
20.30
17.93
18.21
20.37
22.67
22.60
21.17
17.87
21.17
19.25
27
25.96
Return on equity%
12.54
11.58
11.07
12.35
9.63
7.89
10.62
12.14
14.17
16.41
10.17
12.14
11.86
23
24.76
Return on assets%
26.68
24.52
27.21
26.84
27.27
28.85
30.57
27.83
25.49
23.33
11.36
27.83
27.03
5
38.66
EPS₩
155.41
167.48
169.10
169.01
180.17
172.81
154.01
149.21
132.45
142.21
39.80
(4.62%)
(0.42%)
—
12.52
EPS growth%
12.80
11.42
11.57
9.60
6.92
5.33
5.11
5.96
7.26
4.86
9.20
5.33
7.09
64
18.63
Bookvalue per sh₩
80.57
86.66
74.63
69.11
66.35
62.20
63.59
68.18
66.24
71.20
58.45
1.42%
(0.83%)
—
40.89
FCF per share₩
42.12
46.80
56.30
60.68
72.57
81.77
82.99
96.24
110.50
122.49
133.16
11.04%
12.70%
—
74.61
Dividend per sh₩
37.14
39.59
42.22
40.76
42.91
41.72
48.22
46.40
49.71
53.95
105.53
4.68%
3.69%
—
12.84
Div yield (avg)%
7.92
5.09
5.42
5.67
6.64
9.34
9.31
11.61
14.39
13.49
23.56
11.61
8.62
38
9.88
Payout ratio%
5.64
4.99
3.50
1.27
3.47
6.36
8.51
6.07
8.88
11.75
4.25
8.51
5.86
9
53.21
Shares (diluted)M
100.9
98.93
100.9
118.2
115.1
118.8
138.6
155.0
161.7
162.6
52.51
7.15%
5.49%
18
3.84
Buyback yield%
32.33
35.24
37.70
38.21
39.07
41.20
42.25
41.84
42.61
39.88
25.21
41.84
39.47
94
0.185
D/E ratiox
1.308
1.191
1.283
1.260
1.242
1.369
1.289
1.178
1.182
1.267
1.785
1.267
1.263
65
6.746
Enterprise value₩B
2.802
2.836
2.938
2.995
3.128
3.222
3.225
3.424
3.600
3.671
0.732
3.25%
4.06%
6
7.407
LT debt₩B
4.028
3.875
4.143
4.251
4.388
4.588
4.451
4.022
4.064
4.193
0.717
(0.91%)
(0.58%)
55
Revenue
₩8.908B
6.47%
1.00×
Cost of revenue
₩5.581B
6.13%
0.97×
Operating expenses
₩2.008B
6.77%
1.03×
Property and equipment
20.94%