0.920
Revenue₩B
4.485
4.849
5.164
5.621
6.183
6.792
7.166
7.610
8.281
9.063
0.942
7.95%
8.08%
27
25.98
Revenue growth%
22.74
20.44
19.27
20.48
18.19
16.08
16.21
17.97
17.94
19.75
22.73
17.94
18.73
60
2.95
Gross margin%
20.46
22.63
22.50
25.37
27.29
27.57
29.92
30.51
28.88
31.16
27.03
29.92
27.43
12
29.87
Operating margin%
13.93
13.69
12.83
14.79
17.55
19.56
17.99
17.99
16.48
19.40
7.86
17.99
17.02
88
14.51
Net margin%
26.64
25.02
24.98
22.27
22.36
24.14
26.31
29.22
30.42
32.81
25.50
29.22
25.66
35
16.86
P/E ratio (avg)x
40.78
43.74
46.05
47.83
52.40
58.63
57.38
65.78
61.86
64.47
20.61
61.86
54.89
45
24.69
EV/EBITx
13.17
15.62
17.03
16.80
19.20
20.74
22.48
27.23
29.92
36.26
33.51
27.23
19.97
42
16.19
FCF yield (avg)%
6.50
8.79
9.80
10.64
9.84
9.69
9.73
11.48
9.50
11.63
3.81
9.73
9.77
56
17.00
FCF margin%
5.27
4.50
3.22
5.95
5.19
3.21
2.92
4.70
4.55
5.62
16.49
4.55
4.62
70
0.381
FCF / Net incomex
1.312
1.311
1.199
1.272
1.264
1.347
1.433
1.462
1.403
1.393
0.219
1.403
1.329
65
23.55
ROIC%
24.64
22.44
24.59
22.83
25.31
23.24
23.42
26.26
26.71
25.69
17.17
25.69
24.62
59
23.14
Return on equity%
24.13
21.67
20.92
23.29
20.87
19.71
20.70
21.29
19.07
17.45
25.09
19.71
20.90
14
12.47
Return on assets%
19.05
20.52
19.68
21.49
22.02
21.51
18.71
16.60
13.85
16.53
10.70
16.60
19.37
15
227.11
EPS₩
523.62
588.78
656.08
660.89
769.12
759.80
891.44
914.87
1,041
1,252
241.37
10.24%
9.18%
—
24.67
EPS growth%
35.80
32.83
35.24
38.18
38.09
39.45
36.91
34.30
36.73
39.57
10.76
36.91
36.82
81
66.94
Bookvalue per sh₩
351.42
377.26
398.30
405.71
445.83
424.14
407.98
418.57
436.42
474.84
269.77
1.27%
3.51%
—
56.09
FCF per share₩
256.38
241.96
270.19
308.60
327.10
324.55
342.57
389.11
422.04
424.76
377.01
5.36%
5.28%
—
192.72
Dividend per sh₩
369.97
409.69
367.05
387.50
380.26
353.27
370.53
381.22
404.74
430.00
111.42
2.49%
1.34%
—
21.79
Div yield (avg)%
11.89
12.29
11.29
9.04
10.68
8.18
9.87
10.98
11.24
11.79
24.99
10.98
11.11
14
8.68
Payout ratio%
7.65
9.41
9.55
7.32
5.98
8.27
11.27
11.92
9.08
7.77
26.48
9.08
8.68
12
11.80
Shares (diluted)M
12.49
12.98
13.97
13.72
15.20
18.42
20.78
25.11
26.99
29.39
12.12
14.10%
8.72%
13
9.06
Buyback yield%
16.18
18.94
17.77
19.87
16.96
14.83
11.91
14.88
14.54
12.05
19.28
14.54
15.53
24
0.757
D/E ratiox
0.308
0.261
0.245
0.215
0.209
0.197
0.174
0.181
0.167
0.164
1.431
0.174
0.203
90
5.429
Enterprise value₩B
4.946
5.643
6.256
6.891
8.288
8.763
9.819
9.495
10.64
11.50
1.297
6.78%
10.11%
87
8.001
LT debt₩B
4.740
5.244
5.766
6.630
6.302
6.034
6.488
7.152
6.524
6.915
3.603
1.87%
3.56%
76
Revenue
₩9.063B
8.08%
1.00×
Cost of revenue
₩4.232B
7.99%
0.99×
Operating expenses
₩2.233B
8.04%
1.00×
Property and equipment
22.65%