287.7
Revenue₩B
3,093
3,200
3,234
3,265
3,259
3,365
3,425
3,470
3,561
3,643
298.4
2.25%
1.83%
68
27.03
Revenue growth%
14.95
15.50
16.86
15.36
13.80
15.94
14.94
12.17
13.74
15.03
23.20
14.94
14.99
31
8.31
Gross margin%
27.90
28.72
25.76
28.12
27.06
29.04
28.46
28.08
30.44
31.82
14.42
29.04
28.29
10
2.23
Operating margin%
6.09
7.05
7.72
7.24
7.96
8.47
6.25
9.06
9.27
6.55
8.17
8.47
7.48
63
21.67
Net margin%
18.56
16.40
18.23
16.04
13.68
15.92
15.01
14.34
12.86
15.74
4.30
15.01
15.83
78
17.15
P/E ratio (avg)x
28.39
29.99
33.66
38.62
38.87
43.99
52.72
53.81
62.72
69.13
29.81
53.81
41.43
43
9.894
EV/EBITx
44.70
40.25
36.35
36.09
33.70
36.33
34.68
35.45
33.21
35.59
35.73
35.45
35.84
89
21.63
FCF yield (avg)%
22.31
22.85
21.89
19.49
22.13
25.08
22.76
22.00
21.63
24.05
6.29
22.76
22.22
77
14.96
FCF margin%
12.47
11.24
8.41
9.83
7.58
8.03
5.55
5.57
6.71
9.26
18.93
6.71
8.22
45
0.494
FCF / Net incomex
2.523
2.875
2.676
2.634
2.604
2.845
2.808
3.050
3.361
3.759
0.548
3.050
2.827
51
27.83
ROIC%
25.98
28.39
25.40
26.23
28.44
28.68
29.70
29.19
26.67
28.83
25.12
28.83
28.42
39
16.28
Return on equity%
22.93
22.93
22.29
22.80
21.42
23.45
21.80
21.05
22.32
24.11
4.70
22.32
22.56
72
15.48
Return on assets%
10.63
11.69
12.62
10.09
10.44
13.15
15.21
12.54
10.18
8.51
2.12
12.54
11.16
45
3,648
EPS₩
11,366
11,370
11,004
11,841
13,081
13,316
15,416
14,733
15,337
17,401
4,019
5.87%
3.83%
—
16.49
EPS growth%
11.27
9.23
9.35
6.64
8.73
7.18
8.20
8.02
7.16
9.37
16.03
8.02
8.46
33
4,823
Bookvalue per sh₩
10,398
11,057
11,870
11,600
13,418
15,128
17,754
19,542
19,813
20,376
4,935
8.71%
7.50%
—
20,511
FCF per share₩
6,150
6,973
7,477
8,504
8,840
8,479
9,407
8,771
9,853
9,851
14,193
2.19%
4.36%
—
18,339
Dividend per sh₩
4,428
4,402
4,243
4,217
4,442
4,022
4,490
4,419
4,815
5,057
14,147
2.63%
1.50%
—
2.81
Div yield (avg)%
28.95
31.28
32.92
35.09
37.00
34.20
33.17
32.82
32.74
34.67
21.81
33.17
33.05
95
7.34
Payout ratio%
21.95
19.71
20.52
18.66
18.50
16.99
18.07
16.06
13.41
15.92
10.01
16.06
18.28
12
75.93
Shares (diluted)M
113.5
123.0
133.9
141.8
166.1
171.6
176.4
205.3
224.9
233.3
75.37
7.04%
7.58%
23
21.74
Buyback yield%
5.29
7.04
7.18
7.53
9.90
7.03
9.39
8.76
6.75
5.21
16.54
7.03
7.11
27
1.424
D/E ratiox
1.756
1.957
1.805
1.660
1.477
1.482
1.338
1.430
1.366
1.233
0.745
1.366
1.479
41
385.9
Enterprise value₩B
1,430
1,497
1,348
1,247
1,345
1,371
1,370
1,227
1,153
1,195
1,226
(2.34%)
(1.40%)
17
1,887
LT debt₩B
686.6
681.8
645.5
709.7
739.6
732.1
758.1
860.8
897.3
882.2
2,453
3.59%
2.47%
25
Revenue
₩3.643T
1.83%
1.00×
Cost of revenue
₩2.243T
1.91%
1.01×
Operating expenses
₩426.5B
1.09%
0.93×
Property and equipment
16.47%
Goodwill & intangibles
16.39%