1,317
Revenue₩B
1,333
1,405
1,460
1,484
1,506
1,554
1,645
1,693
1,749
1,777
1,409
3.36%
3.41%
74
9.54
Revenue growth%
6.01
5.46
7.38
5.05
4.60
6.60
6.05
6.36
7.24
8.75
6.11
6.60
6.21
78
13.82
Gross margin%
6.02
4.57
5.52
6.89
5.56
5.29
6.37
4.80
3.74
5.46
24.27
5.29
5.49
15
9.76
Operating margin%
32.30
30.80
33.62
34.62
32.90
30.54
28.31
25.69
26.39
28.78
28.16
28.31
30.67
90
26.58
Net margin%
21.57
23.20
21.98
21.95
22.89
20.45
22.95
21.17
23.19
25.62
12.45
22.95
22.44
56
6.722
P/E ratio (avg)x
16.96
17.10
17.53
17.62
20.07
22.32
25.23
26.89
26.03
28.34
37.77
26.03
21.19
70
26.35
EV/EBITx
34.77
38.75
38.93
45.58
45.99
52.32
58.96
63.89
68.23
64.59
11.45
63.89
49.15
46
19.26
FCF yield (avg)%
4.27
2.24
2.51
1.45
1.17
1.43
4.38
6.43
5.09
4.16
15.73
4.38
3.34
55
20.28
FCF margin%
16.64
16.68
19.67
22.39
20.47
21.87
24.82
27.46
29.83
30.15
13.71
27.46
22.13
70
0.915
FCF / Net incomex
0.216
0.226
0.214
0.222
0.233
0.202
0.206
0.197
0.201
0.205
0.296
0.202
0.210
42
29.01
ROIC%
8.88
11.21
8.74
10.12
11.41
12.18
12.96
11.42
12.46
13.52
27.73
12.46
11.42
36
25.61
Return on equity%
0.45
0.99
0.40
0.40
0.45
0.40
0.40
0.40
1.13
0.40
11.56
0.40
0.40
88
9.34
Return on assets%
12.04
14.98
13.86
11.87
10.84
12.06
12.76
14.60
15.09
14.32
14.58
14.32
13.31
58
1,175
EPS₩
4,786
4,702
4,432
4,358
4,379
4,977
5,231
6,094
6,730
7,340
1,311
10.88%
5.10%
—
28.29
EPS growth%
2.99
5.92
4.20
5.15
8.01
5.30
4.10
2.61
5.47
3.96
10.73
4.10
4.67
21
3,531
Bookvalue per sh₩
6,379
6,003
6,015
5,943
5,573
5,202
4,885
5,058
4,599
4,506
1,292
(4.16%)
(3.32%)
—
4,028
FCF per share₩
5,370
5,517
5,174
4,927
5,035
4,931
5,455
5,463
5,975
6,241
3,779
4.39%
0.46%
—
6,568
Dividend per sh₩
3,617
3,788
3,274
3,536
3,364
3,057
2,876
2,724
2,436
2,199
1,119
(8.15%)
(6.11%)
—
26.03
Div yield (avg)%
20.08
21.16
21.53
22.99
20.28
21.09
21.13
20.98
23.40
25.22
23.45
21.13
21.15
11
10.81
Payout ratio%
24.34
22.83
22.83
25.57
24.77
25.96
27.04
24.73
25.53
22.54
12.02
25.53
24.75
35
187.0
Shares (diluted)M
315.7
313.6
349.5
341.2
371.5
410.8
438.0
450.6
454.2
508.0
189.8
6.45%
6.76%
30
6.03
Buyback yield%
31.81
33.69
31.67
31.54
28.97
27.97
30.31
30.75
31.96
29.16
9.45
30.31
31.15
12
0.378
D/E ratiox
2.298
2.374
2.807
3.227
3.374
3.236
3.261
3.527
3.939
3.814
0.413
3.527
3.249
92
380.7
Enterprise value₩B
1,609
1,865
2,040
2,067
2,138
2,285
2,374
2,458
2,313
2,239
359.2
0.93%
2.88%
31
1,565
LT debt₩B
1,276
1,297
1,138
1,182
1,256
1,316
1,212
1,190
1,148
1,007
439.0
(4.33%)
(3.82%)
52
Revenue
₩1.777T
3.41%
1.00×
Cost of revenue
₩1.081T
3.57%
1.02×
Operating expenses
₩312.7B
2.90%
0.95×
Goodwill & intangibles
18.97%
Property and equipment
16.48%