0.736
Revenue₩B
2.021
2.203
2.313
2.488
2.646
2.827
3.091
3.289
3.510
3.709
0.789
6.99%
7.07%
33
21.22
Revenue growth%
8.89
11.82
11.17
9.60
10.58
13.33
14.77
12.91
12.48
13.59
20.96
13.33
12.15
18
11.59
Gross margin%
14.27
11.37
10.34
12.86
10.84
13.49
14.39
14.23
16.44
15.67
14.81
14.39
13.86
31
19.20
Operating margin%
0.62
0.40
0.85
0.40
0.40
3.25
1.04
1.11
2.39
0.40
15.00
1.11
0.74
73
25.11
Net margin%
11.83
10.18
7.33
5.04
5.12
3.46
4.19
3.30
4.16
4.62
5.64
4.16
4.83
94
9.703
P/E ratio (avg)x
9.441
8.387
7.514
8.318
9.317
8.232
9.183
8.829
8.039
8.766
22.86
8.766
8.576
64
12.50
EV/EBITx
19.02
20.74
22.79
21.06
18.12
17.54
16.81
18.37
18.39
17.62
6.742
17.62
18.38
42
11.85
FCF yield (avg)%
15.60
14.13
15.28
12.89
11.46
12.91
15.88
14.79
16.64
19.11
7.03
15.88
15.03
66
19.20
FCF margin%
8.39
10.71
10.94
13.88
13.61
14.76
13.53
14.77
16.04
16.81
23.94
14.77
13.74
42
1.341
FCF / Net incomex
1.817
1.994
2.084
2.011
1.845
1.726
1.920
1.946
1.949
1.969
1.192
1.946
1.948
71
27.82
ROIC%
8.19
6.09
3.48
5.47
4.02
3.61
3.23
4.75
7.00
5.46
8.49
4.75
5.11
72
20.63
Return on equity%
33.18
31.34
33.29
35.94
38.84
38.60
39.52
38.80
40.12
42.72
13.25
39.52
38.70
23
23.64
Return on assets%
6.15
3.46
2.98
5.90
4.11
5.41
3.79
6.13
3.15
6.12
13.20
5.41
4.76
77
733.64
EPS₩
401.60
384.71
410.61
402.04
397.64
384.21
401.50
389.82
382.72
337.35
762.92
(3.23%)
(2.25%)
—
18.92
EPS growth%
12.24
14.37
14.98
17.28
19.47
20.07
20.71
20.83
22.33
23.40
29.18
20.83
19.77
20
750.08
Bookvalue per sh₩
1,215
1,328
1,334
1,510
1,485
1,709
1,807
1,936
2,004
2,016
397.11
6.31%
5.92%
—
831.09
FCF per share₩
822.81
977.43
1,133
1,103
1,229
1,311
1,368
1,353
1,359
1,612
799.16
5.57%
8.82%
—
384.46
Dividend per sh₩
363.50
362.19
426.88
419.48
487.12
567.39
659.71
657.42
746.54
825.31
208.67
11.12%
9.57%
—
22.32
Div yield (avg)%
14.88
17.10
16.89
17.12
18.21
19.94
20.11
17.24
19.85
22.12
6.52
19.94
17.73
56
15.88
Payout ratio%
16.94
14.81
12.76
15.19
15.96
15.90
16.12
17.78
18.29
21.23
29.46
17.78
16.04
7
4.623
Shares (diluted)M
5.300
5.156
4.987
5.371
5.549
5.354
5.741
5.726
5.657
5.560
4.641
0.04%
1.29%
32
12.31
Buyback yield%
24.79
26.38
28.73
30.81
32.13
31.48
32.16
32.24
33.90
35.06
9.43
32.24
31.81
33
1.597
D/E ratiox
1.295
1.105
1.033
1.005
1.029
0.874
0.850
0.844
0.823
0.734
1.376
0.844
0.939
39
2.471
Enterprise value₩B
1.873
1.846
2.080
2.213
2.076
2.129
2.352
2.542
2.404
2.414
0.680
3.07%
2.33%
9
3.952
LT debt₩B
0.915
0.893
0.808
0.806
0.804
0.831
0.934
1.015
1.026
1.107
2.059
6.60%
2.87%
24
Revenue
₩3.709B
7.07%
1.00×
Cost of revenue
₩2.151B
7.42%
1.03×
Operating expenses
₩423.8M
5.98%
0.90×
Cash and investments
17.99%
Property and equipment
17.16%