1,810
Revenue₩B
4,439
4,730
5,030
5,396
5,916
6,392
6,854
7,337
7,724
8,129
1,970
6.56%
6.97%
47
22.77
Revenue growth%
1.53
0.73
2.91
2.44
0.40
2.84
0.40
0.40
2.06
1.48
10.65
1.48
1.50
84
25.70
Gross margin%
13.14
15.33
13.65
16.62
17.62
16.42
18.68
17.29
16.92
15.28
25.03
16.92
16.52
28
16.29
Operating margin%
19.03
18.29
16.22
15.88
13.60
15.62
13.95
15.48
14.34
16.61
22.81
15.48
15.75
76
3.84
Net margin%
17.82
17.36
19.90
17.90
16.00
16.07
17.03
15.42
13.80
11.94
8.34
15.42
16.55
7
14.46
P/E ratio (avg)x
31.76
33.75
29.73
28.45
25.76
25.99
27.04
27.08
28.99
30.48
21.33
27.08
28.72
65
12.17
EV/EBITx
21.17
23.01
22.39
24.39
28.02
31.27
36.38
39.05
38.28
37.20
32.69
37.20
29.65
65
15.58
FCF yield (avg)%
17.47
15.23
13.74
14.63
16.46
17.36
15.82
16.97
15.86
15.59
22.97
15.86
15.84
28
29.43
FCF margin%
16.19
13.50
15.37
17.21
15.29
15.09
16.70
17.89
18.14
20.27
16.34
17.89
16.45
10
1.280
FCF / Net incomex
1.240
1.183
1.327
1.494
1.446
1.672
1.839
2.051
2.176
2.016
0.529
2.016
1.583
25
14.35
ROIC%
5.66
5.90
6.01
7.04
4.90
5.29
3.94
1.62
4.46
2.17
18.70
3.94
5.10
68
12.55
Return on equity%
11.31
9.36
11.73
10.02
12.20
9.61
10.68
8.36
11.19
10.26
13.31
10.26
10.47
17
26.83
Return on assets%
12.73
15.20
16.76
16.52
17.53
16.46
15.82
14.30
13.16
11.05
27.39
14.30
15.51
34
4,668
EPS₩
2,350
2,053
1,786
1,753
1,869
1,745
1,770
1,748
1,712
1,652
4,801
(2.44%)
(3.35%)
—
20.63
EPS growth%
7.33
6.45
4.38
5.30
5.31
4.29
2.34
1.84
2.68
3.70
12.14
2.68
4.34
6
3,211
Bookvalue per sh₩
1,683
1,769
1,804
1,954
1,864
1,808
1,846
1,888
1,727
1,903
3,277
0.42%
0.58%
—
3,533
FCF per share₩
3,064
2,973
3,412
3,259
3,722
3,612
4,161
3,978
4,426
4,997
2,117
6.07%
6.16%
—
2,768
Dividend per sh₩
1,275
1,187
1,334
1,491
1,531
1,456
1,453
1,565
1,630
1,610
2,158
1.01%
3.33%
—
18.37
Div yield (avg)%
10.56
10.94
9.59
11.14
9.19
7.11
6.61
3.75
2.81
0.46
19.53
3.75
8.15
21
21.06
Payout ratio%
14.29
12.15
12.79
10.89
11.44
13.01
13.00
14.07
13.32
12.72
3.18
13.01
12.89
33
0.657
Shares (diluted)B
0.930
0.969
1.067
1.086
1.140
1.343
1.483
1.645
1.575
1.717
0.638
8.54%
6.13%
13
11.27
Buyback yield%
30.69
32.89
32.42
30.83
32.02
29.83
27.16
24.98
22.93
20.38
28.52
24.98
30.26
94
1.726
D/E ratiox
1.789
2.028
1.910
2.126
2.049
1.866
1.826
1.725
1.613
1.681
0.894
1.725
1.846
90
4,029
Enterprise value₩B
1,148
1,006
951.2
924.0
967.0
1,037
975.3
890.0
956.6
875.5
6,392
(1.97%)
(2.66%)
32
3,028
LT debt₩B
3,920
3,884
3,937
3,696
4,177
4,762
4,527
4,917
5,203
5,546
1,730
5.83%
3.80%
82
Revenue
₩8.129T
6.97%
1.00×
Cost of revenue
₩4.561T
7.02%
1.00×
Operating expenses
₩1.440T
6.92%
0.99×
Property and equipment
19.49%
Cash and investments
14.45%