1.307
Revenue₩B
6.086
6.635
7.305
7.915
8.744
9.708
10.62
11.53
12.53
13.59
1.338
9.22%
9.20%
89
19.39
Revenue growth%
27.48
25.19
22.63
21.42
23.05
24.76
23.62
25.46
27.49
26.81
4.22
25.46
24.98
20
16.38
Gross margin%
19.92
18.96
20.03
22.11
24.19
23.23
23.55
23.98
21.98
22.09
5.62
23.23
22.10
52
6.20
Operating margin%
26.32
26.95
26.85
24.36
25.28
24.17
22.97
22.66
23.91
21.65
29.35
22.97
24.27
68
19.78
Net margin%
8.09
6.03
7.02
6.68
8.51
9.66
9.04
6.62
7.06
6.21
26.15
7.06
7.04
9
34.84
P/E ratio (avg)x
15.33
13.44
13.32
13.81
13.65
13.40
12.78
13.55
11.85
12.67
7.361
12.78
13.42
64
26.79
EV/EBITx
39.08
36.75
37.41
36.77
37.86
39.77
40.78
42.38
48.11
51.03
20.76
42.38
39.43
13
18.05
FCF yield (avg)%
2.13
1.22
0.40
0.40
0.40
0.40
0.67
1.18
0.40
0.40
11.73
0.40
0.40
52
4.61
FCF margin%
7.82
5.51
2.81
2.61
2.11
4.11
4.28
6.66
4.62
3.33
13.34
4.28
4.20
75
0.477
FCF / Net incomex
1.524
1.407
1.402
1.305
1.219
1.225
1.238
1.214
1.339
1.503
0.875
1.238
1.322
30
8.26
ROIC%
11.86
11.29
12.43
11.68
10.59
11.94
10.29
12.77
12.98
14.42
13.81
12.77
11.90
24
2.70
Return on equity%
5.73
3.29
1.61
4.55
2.92
0.65
0.40
3.08
3.45
6.06
28.32
3.08
3.19
31
12.00
Return on assets%
8.79
5.81
4.60
2.26
1.35
1.64
4.23
5.42
6.04
8.46
25.02
5.42
5.01
15
1,556
EPS₩
3,742
3,525
3,491
3,272
3,265
2,996
3,114
2,774
2,533
2,419
1,738
(5.82%)
(4.58%)
—
4.60
EPS growth%
23.19
22.64
24.06
26.02
27.44
28.21
29.32
32.25
34.20
35.09
8.65
32.25
27.83
89
2,196
Bookvalue per sh₩
1,657
1,841
1,976
1,820
1,935
2,051
1,944
1,903
2,011
1,911
3,972
(0.25%)
2.76%
—
4,719
FCF per share₩
6,548
6,474
6,813
6,579
6,252
6,068
6,573
6,949
6,802
6,666
3,765
1.29%
0.82%
—
1,342
Dividend per sh₩
5,925
6,717
7,612
8,581
8,475
8,658
9,384
9,340
9,903
10,184
1,162
3.74%
6.65%
—
5.16
Div yield (avg)%
29.46
28.04
26.42
28.08
30.74
28.73
30.22
29.25
31.66
33.21
19.60
30.22
29.35
38
9.30
Payout ratio%
12.42
14.41
11.86
13.39
11.40
13.49
14.54
13.02
11.78
14.72
14.42
13.49
13.20
62
2.582
Shares (diluted)M
2.392
2.235
2.369
2.589
2.326
2.306
2.507
2.280
2.370
2.116
2.542
(1.88%)
(1.42%)
24
26.62
Buyback yield%
20.30
20.30
21.12
22.48
20.50
22.26
22.83
22.48
22.51
21.77
26.17
22.48
22.02
11
0.964
D/E ratiox
0.368
0.354
0.334
0.291
0.299
0.290
0.256
0.256
0.254
0.259
1.399
0.256
0.290
14
5.847
Enterprise value₩B
2.165
2.171
2.434
2.833
3.165
3.487
3.976
4.038
3.972
4.059
6.857
5.10%
8.01%
73
8.354
LT debt₩B
4.217
4.377
4.461
4.831
5.247
6.117
6.966
7.458
8.308
9.751
5.229
13.20%
10.33%
63
Revenue
₩13.59B
9.20%
1.00×
Cost of revenue
₩7.868B
9.29%
1.01×
Operating expenses
₩2.828B
8.97%
0.98×
Cash and investments
17.44%
Property and equipment
16.74%