2.809
Revenue₩B
5.378
5.545
5.906
6.213
6.518
6.853
7.330
7.618
8.010
8.376
2.980
5.14%
5.09%
72
10.45
Revenue growth%
15.08
13.68
10.68
10.57
12.41
14.04
11.22
14.20
13.12
13.81
29.62
13.81
13.40
42
15.56
Gross margin%
4.86
5.70
5.33
5.71
3.82
3.38
1.17
0.40
3.31
0.95
11.59
1.17
3.60
85
2.10
Operating margin%
10.85
10.35
12.82
10.71
13.05
10.23
11.76
10.54
12.48
9.81
26.94
10.54
10.78
74
6.61
Net margin%
7.74
8.49
8.92
6.42
6.79
5.51
5.05
4.77
5.12
3.19
14.19
5.05
5.96
20
23.16
P/E ratio (avg)x
37.68
36.39
36.32
38.21
39.24
42.69
45.58
50.51
50.54
47.23
26.97
47.23
40.96
58
30.42
EV/EBITx
26.23
23.14
22.33
20.02
17.65
17.57
17.15
16.36
15.90
15.85
10.20
16.36
17.61
43
14.71
FCF yield (avg)%
15.77
15.72
12.94
12.90
15.12
16.40
13.80
15.80
16.07
13.47
18.00
15.80
15.42
24
22.63
FCF margin%
34.85
37.71
35.51
35.11
34.68
33.09
31.38
28.41
30.95
28.80
6.16
30.95
33.89
79
0.341
FCF / Net incomex
1.276
1.317
1.296
1.371
1.367
1.304
1.180
1.273
1.403
1.512
1.553
1.304
1.311
77
15.49
ROIC%
19.47
20.56
22.79
19.98
18.21
15.51
16.57
18.86
20.49
18.48
22.47
18.48
19.16
11
11.78
Return on equity%
12.75
10.28
10.96
9.45
9.64
10.82
10.29
12.30
10.23
10.61
16.43
10.61
10.45
18
10.44
Return on assets%
10.57
9.69
12.13
9.59
11.33
12.53
11.19
10.32
7.98
7.38
4.84
10.32
10.44
65
132.63
EPS₩
227.37
228.55
220.11
214.29
227.03
253.18
273.89
289.12
320.80
304.18
139.84
6.03%
4.05%
—
26.74
EPS growth%
9.12
7.09
7.51
10.11
9.45
8.32
8.75
10.14
8.76
6.81
18.11
8.75
8.76
90
278.03
Bookvalue per sh₩
177.20
208.66
234.30
244.11
249.85
264.64
297.09
323.82
373.29
363.38
263.91
7.78%
8.43%
—
199.17
FCF per share₩
301.86
277.99
297.12
326.22
336.22
353.14
374.77
373.52
398.00
419.05
337.23
4.50%
4.37%
—
178.72
Dividend per sh₩
267.17
292.48
332.29
316.91
304.16
318.70
304.88
338.55
382.61
436.83
120.28
7.51%
6.62%
—
2.38
Div yield (avg)%
3.96
6.26
6.69
6.72
6.19
4.99
6.49
8.85
10.35
8.96
29.01
8.85
6.59
65
13.03
Payout ratio%
3.27
4.31
2.37
2.50
5.21
4.49
3.22
3.01
4.63
4.98
7.56
4.49
3.79
77
15.99
Shares (diluted)M
24.45
26.74
27.05
31.64
35.85
39.96
40.97
39.55
44.60
50.09
15.37
6.92%
7.19%
19
29.89
Buyback yield%
20.34
21.19
22.56
20.81
19.74
22.64
23.64
21.19
19.32
20.75
28.23
21.19
21.00
39
1.573
D/E ratiox
0.660
0.742
0.838
0.924
0.908
1.002
1.070
1.191
1.157
1.285
0.467
1.157
0.963
11
5.006
Enterprise value₩B
3.800
4.084
3.860
3.714
3.414
3.284
3.420
3.229
3.266
3.233
1.738
(1.08%)
(2.59%)
22
6.853
LT debt₩B
7.684
8.572
9.963
10.82
12.36
13.48
14.66
15.23
16.09
18.44
7.424
8.33%
8.97%
86
Revenue
₩8.376B
5.09%
1.00×
Cost of revenue
₩4.783B
5.39%
1.03×
Operating expenses
₩1.252B
5.29%
1.02×
Goodwill & intangibles
17.54%
Property and equipment
15.13%