158.6
Revenue₩B
416.4
424.6
428.2
427.1
436.5
431.5
430.9
440.4
431.5
436.4
167.5
—
0.73%
23
23.48
Revenue growth%
12.15
9.17
6.39
9.25
11.47
12.06
13.60
14.63
16.14
16.38
26.38
14.63
12.11
48
11.27
Gross margin%
6.91
4.52
4.08
3.49
4.21
3.02
2.22
0.74
1.28
1.15
24.75
1.28
3.26
70
7.67
Operating margin%
7.42
8.54
6.03
6.35
7.84
9.21
6.45
5.05
5.99
7.81
7.08
6.45
6.93
13
27.70
Net margin%
5.59
2.98
5.08
6.19
3.90
1.69
0.40
2.04
3.57
2.03
18.00
2.03
3.27
84
14.21
P/E ratio (avg)x
26.48
25.57
28.48
32.14
30.81
30.27
28.83
32.44
36.85
41.58
37.52
32.44
30.54
44
13.01
EV/EBITx
19.10
19.16
17.84
16.49
17.84
18.48
17.01
18.06
17.73
15.75
27.37
17.73
17.84
34
28.04
FCF yield (avg)%
24.62
27.27
29.37
29.19
30.50
29.44
28.25
27.74
28.53
28.01
22.07
28.25
28.39
90
6.87
FCF margin%
26.14
25.46
23.85
23.15
24.20
21.44
23.04
22.53
21.55
21.30
12.82
21.55
23.09
91
0.630
FCF / Net incomex
0.648
0.710
0.771
0.773
0.702
0.678
0.678
0.704
0.678
0.676
0.993
0.678
0.690
34
29.10
ROIC%
20.26
18.01
16.49
14.92
12.35
13.55
11.90
11.40
13.39
14.10
17.92
13.39
13.82
49
27.32
Return on equity%
22.34
23.32
21.89
22.57
20.46
22.02
20.98
20.72
21.82
21.69
10.04
21.69
21.86
46
24.04
Return on assets%
20.02
22.76
22.95
20.95
23.50
23.42
23.91
24.57
25.69
26.27
29.68
24.57
23.46
19
1,131
EPS₩
1,083
1,224
1,412
1,581
1,868
1,944
2,120
2,105
2,308
2,482
1,254
5.85%
10.42%
—
26.16
EPS growth%
29.31
32.28
32.53
32.06
34.68
32.55
32.18
33.50
35.62
33.09
12.27
33.09
32.54
28
859.13
Bookvalue per sh₩
1,051
1,014
944.03
995.69
978.33
915.13
876.91
902.92
872.12
926.71
1,809
(1.08%)
(0.62%)
—
489.41
FCF per share₩
753.33
660.64
612.77
602.56
645.16
557.78
587.64
579.44
555.58
522.02
606.87
(4.15%)
(3.61%)
—
290.70
Dividend per sh₩
2,598
2,920
3,480
3,678
4,187
4,577
4,707
5,235
5,205
5,979
1,294
7.38%
9.43%
—
2.57
Div yield (avg)%
35.16
35.24
33.83
32.97
35.55
36.72
38.81
41.80
42.60
42.60
16.58
41.80
36.14
92
5.07
Payout ratio%
8.69
10.74
7.85
7.98
10.03
9.66
9.92
9.59
8.06
6.99
24.58
9.59
9.14
70
106.2
Shares (diluted)M
73.41
72.56
78.30
83.95
75.92
76.95
68.72
59.40
52.33
45.78
105.7
(9.62%)
(4.43%)
51
21.55
Buyback yield%
16.44
15.03
12.70
15.19
16.13
18.58
16.60
19.17
21.55
19.71
19.71
19.17
16.52
35
1.743
D/E ratiox
0.107
0.094
0.094
0.082
0.088
0.093
0.091
0.092
0.097
0.092
1.404
0.092
0.093
22
295.5
Enterprise value₩B
112.0
115.6
110.1
115.7
119.8
121.0
136.8
142.8
158.8
146.9
33.32
4.15%
3.81%
17
170.3
LT debt₩B
171.8
153.0
146.7
129.8
124.6
124.2
131.9
140.6
137.6
149.5
338.5
3.72%
(2.36%)
71
Revenue
₩436.4B
0.73%
1.00×
Cost of revenue
₩217.8B
0.40%
0.97×
Operating expenses
₩87.82B
0.77%
1.00×
Property and equipment
19.51%