452.4
Revenue₩B
462.2
464.9
473.7
476.5
473.7
476.8
476.5
481.7
474.9
475.3
504.6
0.07%
0.27%
8
23.21
Revenue growth%
17.22
19.31
21.75
19.75
18.27
17.43
14.71
16.12
14.03
15.86
5.36
15.86
17.32
40
6.94
Gross margin%
19.90
19.43
18.11
16.69
16.96
16.23
17.73
20.16
18.91
18.51
26.24
18.51
18.31
13
7.84
Operating margin%
2.46
3.55
5.69
7.99
9.82
12.20
12.46
9.77
12.50
14.16
29.53
12.46
9.79
55
13.35
Net margin%
8.30
8.49
6.88
8.18
8.05
7.63
9.06
11.15
10.74
10.32
12.48
10.32
8.39
76
10.27
P/E ratio (avg)x
5.487
5.955
5.727
6.095
6.487
5.741
4.899
4.978
4.776
4.884
7.917
4.899
5.607
56
22.52
EV/EBITx
9.326
9.105
9.426
8.407
7.960
8.236
8.417
8.041
8.796
7.758
11.38
8.236
8.412
48
22.23
FCF yield (avg)%
26.41
27.20
26.32
26.86
27.48
26.12
28.61
29.84
30.63
29.98
7.55
29.84
27.34
80
12.92
FCF margin%
23.94
25.31
26.73
24.99
23.63
23.62
25.63
26.41
23.46
25.86
22.71
25.63
25.15
79
0.173
FCF / Net incomex
1.523
1.564
1.706
1.750
1.781
1.851
2.127
2.444
2.842
3.284
1.628
2.444
1.816
21
12.64
ROIC%
27.10
28.15
29.69
27.25
25.93
28.80
26.68
28.40
28.36
30.42
3.01
28.40
28.25
34
7.43
Return on equity%
23.08
23.10
22.08
21.83
24.77
25.12
22.71
20.79
20.41
21.81
12.58
21.81
22.40
67
5.77
Return on assets%
17.13
19.82
19.33
19.74
19.77
19.69
19.68
22.45
20.75
19.98
6.12
19.98
19.75
88
7,968
EPS₩
6,725
6,489
6,722
7,236
8,453
8,247
9,131
10,577
12,367
13,311
8,186
9.51%
7.31%
—
2.61
EPS growth%
10.84
13.13
15.94
15.54
18.18
19.27
16.97
14.78
15.01
14.53
12.48
15.01
15.28
20
5,747
Bookvalue per sh₩
5,756
5,157
5,355
4,796
5,228
5,562
5,339
4,832
4,470
4,575
8,247
(2.64%)
(1.44%)
—
6,929
FCF per share₩
6,599
5,932
6,701
6,186
6,343
6,848
7,367
6,928
7,786
7,600
7,322
3.68%
0.52%
—
3,271
Dividend per sh₩
1,075
932.56
814.08
743.13
648.26
624.23
564.14
528.28
517.07
537.39
7,100
(3.68%)
(7.40%)
—
10.57
Div yield (avg)%
11.80
11.22
12.21
12.94
13.79
16.45
18.02
17.61
16.48
15.56
29.62
16.48
14.67
87
24.51
Payout ratio%
19.12
21.12
22.57
20.02
19.13
20.31
18.99
18.71
15.72
15.69
18.39
18.71
19.13
74
35.67
Shares (diluted)M
55.09
51.65
51.09
56.90
52.75
49.47
49.46
54.96
56.57
59.11
35.39
2.30%
1.11%
39
11.95
Buyback yield%
11.56
11.00
8.66
7.11
9.44
12.29
15.08
17.13
16.38
18.74
4.32
16.38
11.93
11
1.739
D/E ratiox
0.570
0.599
0.526
0.538
0.508
0.541
0.471
0.505
0.502
0.442
1.308
0.502
0.517
63
122.7
Enterprise value₩B
383.2
342.7
361.4
380.2
413.4
384.4
404.3
398.9
406.9
405.1
70.31
(0.41%)
(0.64%)
73
256.4
LT debt₩B
145.6
137.7
145.2
157.2
151.9
143.2
151.3
150.8
149.6
161.3
175.5
1.20%
0.52%
53
Revenue
₩475.3B
0.27%
1.00×
Cost of revenue
₩291.6B
0.39%
1.01×
Operating expenses
₩102.3B
0.40%
1.01×
Cash and investments
14.73%
Property and equipment
14.27%