817.5
Revenue₩B
2,561
2,668
2,739
2,860
2,889
3,012
3,042
3,122
3,117
3,156
840.2
1.78%
2.10%
68
2.34
Revenue growth%
11.81
13.69
14.18
15.44
14.95
14.02
16.14
18.21
18.99
18.69
13.50
18.21
15.19
89
2.69
Gross margin%
12.33
13.37
16.32
15.84
17.47
19.28
18.61
18.98
17.31
14.54
22.34
18.61
16.81
58
4.25
Operating margin%
9.51
8.61
10.45
8.36
7.14
6.61
6.72
8.05
9.06
9.87
23.12
8.05
8.49
44
10.81
Net margin%
8.42
5.98
7.35
5.92
7.49
6.32
4.81
2.40
2.69
0.40
18.16
2.69
5.95
35
7.345
P/E ratio (avg)x
17.45
20.38
23.25
22.66
22.02
24.06
27.79
31.73
35.58
41.23
23.03
31.73
23.65
23
31.01
EV/EBITx
28.60
31.75
30.42
29.90
27.84
26.20
27.30
31.03
35.62
38.56
32.37
31.03
30.16
14
4.02
FCF yield (avg)%
17.09
14.36
12.89
12.21
14.82
14.68
12.19
11.28
11.49
8.90
21.49
11.49
12.55
92
21.92
FCF margin%
22.26
24.65
22.71
22.19
22.69
20.62
19.39
19.97
22.19
19.49
3.29
19.97
22.19
75
0.536
FCF / Net incomex
0.858
0.875
0.750
0.697
0.682
0.661
0.616
0.537
0.501
0.501
1.358
0.537
0.672
34
6.77
ROIC%
11.87
12.00
14.40
11.90
14.07
12.44
13.88
12.66
11.64
12.42
15.69
12.44
12.43
65
9.14
Return on equity%
0.40
2.92
2.11
0.40
1.10
0.40
0.40
0.40
2.99
3.98
9.24
0.40
0.75
81
15.64
Return on assets%
23.44
23.82
24.65
25.53
23.08
23.97
23.15
21.41
18.71
19.95
23.50
21.41
23.29
16
4,348
EPS₩
2,927
2,875
3,315
3,909
4,229
4,543
4,749
5,476
6,365
6,105
4,509
7.62%
6.98%
—
19.33
EPS growth%
12.50
14.95
14.26
15.05
17.89
18.49
20.46
22.89
24.37
25.11
8.85
22.89
18.19
90
1,383
Bookvalue per sh₩
1,454
1,600
1,812
2,029
1,966
2,300
2,152
2,033
2,160
2,032
6,085
0.66%
5.01%
—
1,710
FCF per share₩
6,847
7,294
7,991
8,095
7,824
9,173
8,885
9,222
10,682
10,215
2,301
5.48%
5.58%
—
2,337
Dividend per sh₩
2,468
2,889
2,922
3,444
3,728
3,896
4,160
4,139
4,260
5,019
3,043
6.13%
7.46%
—
21.81
Div yield (avg)%
12.60
14.86
16.84
19.64
18.72
19.45
21.76
22.53
19.79
18.20
17.10
19.79
19.09
10
4.70
Payout ratio%
27.10
28.75
30.57
30.65
28.10
27.23
27.18
25.43
27.15
29.50
25.43
27.18
27.67
24
124.9
Shares (diluted)M
185.4
205.0
235.6
280.7
292.2
302.2
311.4
326.5
343.4
367.2
120.0
4.68%
7.74%
89
25.55
Buyback yield%
31.74
29.16
27.77
27.40
28.39
25.92
24.94
23.78
24.74
27.53
14.61
24.94
27.47
55
0.252
D/E ratiox
0.178
0.178
0.199
0.203
0.239
0.280
0.310
0.296
0.317
0.351
1.646
0.310
0.260
31
1,987
Enterprise value₩B
725.9
779.0
767.1
802.8
844.6
818.0
737.4
686.5
646.4
693.7
668.7
(3.86%)
(0.19%)
58
822.2
LT debt₩B
185.0
186.4
194.4
204.3
182.6
168.6
177.0
165.5
154.2
151.5
914.9
(3.66%)
(2.63%)
54
Revenue
₩3.156T
2.10%
1.00×
Cost of revenue
₩1.486T
2.18%
1.01×
Operating expenses
₩635.1B
1.81%
0.97×
Goodwill & intangibles
19.75%
Property and equipment
16.10%