71.10
Revenue₩B
78.21
80.41
82.09
86.86
88.86
94.10
96.52
100.3
106.9
74.67
79.67
4.25%
3.72%
32
29.63
Revenue growth%
7.27
7.09
6.83
5.86
6.36
5.04
6.82
4.01
2.41
2.51
26.91
5.04
6.11
34
26.51
Gross margin%
25.86
24.38
26.38
24.62
22.34
20.07
20.82
22.73
23.27
29.76
26.32
22.34
23.59
37
16.29
Operating margin%
25.26
26.35
27.26
28.34
28.78
26.92
23.96
22.76
24.14
10.24
20.62
24.14
26.64
78
20.60
Net margin%
24.81
27.06
27.26
25.36
23.41
24.40
25.93
27.55
28.51
27.21
26.63
25.93
26.46
12
15.93
P/E ratio (avg)x
26.25
25.67
25.83
28.00
25.09
24.59
25.77
24.14
25.51
23.75
26.48
25.09
25.72
73
13.51
EV/EBITx
34.65
37.08
36.36
39.29
41.76
42.80
43.49
45.74
51.10
34.45
22.35
43.49
40.52
81
24.42
FCF yield (avg)%
18.47
20.55
20.82
20.68
21.83
20.02
22.82
21.66
22.62
23.58
24.44
21.83
20.75
13
21.59
FCF margin%
26.95
25.70
24.15
25.97
27.36
29.08
29.51
26.78
24.06
10.95
22.05
27.36
26.46
57
0.832
FCF / Net incomex
0.452
0.484
0.510
0.568
0.612
0.664
0.757
0.800
0.882
0.431
0.533
0.757
0.590
35
28.84
ROIC%
5.68
8.62
9.65
10.95
9.20
11.15
14.13
12.60
10.10
8.54
28.67
11.15
9.87
70
3.38
Return on equity%
25.55
26.88
29.16
29.94
28.93
29.67
32.17
32.55
34.60
26.27
27.56
32.17
29.41
60
19.67
Return on assets%
16.86
17.74
15.16
13.79
12.07
9.13
11.48
14.34
12.23
11.92
8.21
12.07
14.06
53
149.19
EPS₩
202.42
194.63
218.84
251.76
278.86
300.72
302.81
286.61
303.53
159.57
160.30
3.81%
6.52%
—
4.20
EPS growth%
2.73
0.93
3.75
5.46
2.68
1.71
0.40
0.40
1.34
17.77
12.34
1.34
2.20
28
440.30
Bookvalue per sh₩
121.84
116.72
107.19
113.20
106.26
116.20
114.93
122.95
129.41
187.97
90.59
2.71%
0.01%
—
293.87
FCF per share₩
634.28
683.39
796.74
788.86
856.80
942.81
916.78
1,080
1,097
385.09
65.79
6.82%
6.06%
—
415.63
Dividend per sh₩
296.15
278.67
245.91
218.85
211.65
201.86
206.24
210.04
208.04
333.39
359.12
(1.01%)
(2.44%)
—
7.38
Div yield (avg)%
7.75
7.73
6.28
8.00
9.84
12.13
14.76
12.19
12.65
29.40
25.19
12.19
8.92
37
5.71
Payout ratio%
26.99
24.98
22.96
25.35
26.56
27.64
28.68
29.96
29.99
26.63
19.27
28.68
27.22
51
250.1
Shares (diluted)M
475.5
487.2
548.0
534.7
628.5
717.9
732.9
855.5
913.4
253.3
245.8
11.30%
7.75%
43
11.53
Buyback yield%
20.04
22.50
21.82
24.65
27.29
27.37
30.24
30.96
33.83
26.79
17.53
30.24
25.97
8
1.308
D/E ratiox
1.507
1.655
1.425
1.497
1.370
1.390
1.341
1.311
1.155
1.709
1.265
1.341
1.400
81
138.2
Enterprise value₩B
241.5
271.6
295.1
295.1
342.0
402.9
443.2
496.5
508.7
69.89
133.5
11.50%
9.93%
52
11.76
LT debt₩B
59.58
54.54
50.00
53.63
53.55
49.53
54.65
58.41
62.04
53.68
135.1
2.96%
1.08%
31
Revenue
₩106.9B
3.72%
1.00×
Cost of revenue
₩74.86B
3.72%
1.00×
Operating expenses
₩23.62B
3.96%
1.02×
Property and equipment
18.00%