419.0
Revenue₩B
870.4
856.6
866.4
890.1
899.1
904.2
886.7
885.3
909.7
915.7
455.0
0.37%
0.71%
19
24.72
Revenue growth%
15.98
16.75
13.79
14.93
14.84
17.20
16.42
19.10
19.60
18.21
20.38
18.21
16.59
75
24.81
Gross margin%
3.88
6.63
7.96
5.84
5.50
3.61
3.23
0.93
0.53
0.40
17.14
0.93
3.74
37
26.19
Operating margin%
13.23
11.28
13.51
10.92
10.79
12.96
14.11
13.89
13.19
13.86
25.82
13.86
13.21
21
10.65
Net margin%
9.83
9.89
11.54
10.28
10.23
8.32
8.01
6.08
7.48
9.06
15.71
8.01
9.45
63
37.84
P/E ratio (avg)x
57.27
54.67
58.82
58.81
63.39
71.33
76.23
85.55
95.44
93.87
18.71
85.55
67.36
64
18.34
EV/EBITx
31.25
28.62
25.52
26.42
23.33
20.69
21.61
21.61
21.99
21.19
35.81
21.61
22.66
48
25.67
FCF yield (avg)%
16.67
15.61
14.85
14.96
15.14
13.16
10.68
9.79
7.96
10.09
3.47
10.09
14.01
36
12.54
FCF margin%
8.09
5.86
2.90
1.24
3.79
6.68
4.50
5.88
6.09
4.34
25.23
5.88
5.18
7
0.462
FCF / Net incomex
0.147
0.146
0.151
0.132
0.139
0.133
0.124
0.114
0.107
0.099
1.187
0.114
0.132
10
18.57
ROIC%
13.59
14.95
15.28
18.02
16.77
18.00
17.35
15.36
13.35
14.56
11.52
15.36
15.32
26
10.32
Return on equity%
16.83
15.75
14.34
17.14
17.95
20.60
20.41
17.45
18.79
18.72
25.63
18.79
17.70
86
20.84
Return on assets%
11.23
12.05
13.56
11.55
13.97
11.21
12.88
11.32
10.39
8.23
13.58
11.21
11.43
35
1,226
EPS₩
1,924
1,709
1,480
1,365
1,279
1,226
1,162
1,076
1,037
993.13
1,276
(4.93%)
(6.54%)
—
2.71
EPS growth%
22.01
21.02
18.72
20.51
17.80
14.84
16.26
18.93
18.00
16.24
9.57
16.26
18.36
57
442.90
Bookvalue per sh₩
2,488
2,447
2,444
2,415
2,121
1,908
1,990
2,104
2,126
2,343
909.38
2.01%
0.36%
—
2,122
FCF per share₩
1,261
1,124
1,198
1,112
1,084
936.79
994.38
1,074
954.62
1,036
1,865
(0.90%)
(2.04%)
—
2,195
Dividend per sh₩
1,224
1,257
1,289
1,178
1,151
1,266
1,219
1,266
1,358
1,401
617.49
4.01%
0.93%
—
18.81
Div yield (avg)%
4.71
6.68
5.15
3.37
3.19
2.02
4.91
5.37
2.44
1.60
17.06
2.44
4.04
47
10.94
Payout ratio%
2.25
3.66
2.66
1.65
4.31
6.50
6.78
3.98
2.93
2.20
28.04
3.98
3.30
9
196.5
Shares (diluted)M
308.6
359.4
436.9
450.6
540.1
627.6
719.3
713.7
762.0
919.6
201.9
11.23%
11.64%
91
15.36
Buyback yield%
9.94
12.92
14.51
11.99
13.30
11.58
13.32
10.62
8.59
6.83
10.21
10.62
11.78
36
1.298
D/E ratiox
1.375
1.569
1.556
1.716
1.803
1.858
1.996
2.243
2.282
2.287
0.450
2.243
1.831
65
515.9
Enterprise value₩B
682.8
766.0
787.8
881.9
881.2
856.3
822.7
963.9
1,101
1,084
796.2
4.23%
6.48%
67
812.5
LT debt₩B
123.7
139.3
153.6
154.8
182.5
189.9
183.7
190.5
212.7
229.3
49.99
4.67%
7.33%
91
Revenue
₩915.7B
0.71%
1.00×
Cost of revenue
₩485.5B
0.58%
0.99×
Operating expenses
₩153.0B
1.36%
1.07×
Property and equipment
17.41%