49.37
Revenue₩B
154.4
165.9
176.4
182.0
193.6
204.1
218.1
224.5
230.7
247.4
55.03
5.03%
5.54%
14
18.27
Revenue growth%
9.10
6.94
9.26
10.42
10.19
10.50
12.99
11.56
12.27
11.18
28.59
11.56
10.46
15
25.66
Gross margin%
3.34
3.69
5.18
4.78
4.22
1.91
1.21
2.66
4.94
2.88
29.25
2.66
3.51
72
23.10
Operating margin%
14.69
13.15
11.10
12.08
9.30
11.68
8.91
9.39
7.50
7.23
8.19
8.91
10.24
10
28.92
Net margin%
22.83
21.33
18.97
16.03
16.43
18.39
20.89
18.92
17.34
20.33
7.19
18.92
18.94
10
27.37
P/E ratio (avg)x
38.93
37.71
40.19
45.35
47.59
51.54
53.60
61.21
68.43
69.08
15.49
61.21
49.57
21
27.70
EV/EBITx
14.52
14.52
15.27
16.86
17.44
17.16
19.96
21.08
22.38
20.96
28.49
20.96
17.30
55
18.64
FCF yield (avg)%
19.19
16.38
15.15
16.11
13.19
12.87
15.10
13.65
13.14
12.31
12.37
13.14
14.38
64
25.03
FCF margin%
16.31
18.36
15.43
12.63
9.92
11.26
11.47
8.58
9.88
12.62
28.50
11.26
12.04
57
0.914
FCF / Net incomex
1.835
1.872
2.096
2.315
2.348
2.503
2.649
2.566
2.682
2.651
0.820
2.649
2.426
21
19.86
ROIC%
19.96
21.86
23.48
24.44
24.24
25.78
26.35
24.29
25.76
28.68
18.85
25.78
24.36
67
23.10
Return on equity%
4.62
4.60
2.40
2.76
2.91
2.53
4.23
7.13
4.17
6.20
13.19
4.23
4.20
45
17.13
Return on assets%
17.82
15.36
17.30
15.88
16.08
13.10
11.35
13.22
13.92
16.80
6.02
13.22
15.62
24
1,474
EPS₩
922.92
950.77
1,026
1,013
973.64
974.51
835.51
869.73
851.39
829.60
1,554
(3.15%)
(2.09%)
—
22.38
EPS growth%
23.20
24.99
26.70
27.19
29.73
28.71
29.24
28.70
25.87
25.85
10.02
28.70
26.95
20
752.87
Bookvalue per sh₩
1,237
1,335
1,503
1,779
2,091
2,326
2,492
2,404
2,832
3,206
1,561
8.93%
10.65%
—
1,705
FCF per share₩
2,261
2,101
2,035
2,107
2,449
2,305
2,639
2,854
2,694
3,033
361.32
4.37%
3.21%
—
2,150
Dividend per sh₩
1,712
1,699
1,632
1,434
1,499
1,572
1,593
1,582
1,628
1,795
1,910
3.67%
(0.63%)
—
21.14
Div yield (avg)%
10.25
13.15
13.95
13.97
11.70
12.81
13.13
13.38
12.81
14.75
13.20
13.13
13.14
6
5.10
Payout ratio%
25.03
26.59
24.95
22.84
22.92
20.31
18.21
16.97
15.08
17.21
29.97
17.21
21.57
39
64.85
Shares (diluted)M
90.43
87.84
96.76
107.3
101.0
95.60
108.0
111.3
125.2
119.2
64.59
3.38%
2.77%
43
3.75
Buyback yield%
9.77
11.55
13.06
12.44
10.86
10.37
8.97
10.98
11.00
13.31
10.52
10.98
10.99
75
1.125
D/E ratiox
2.096
1.900
1.771
1.632
1.599
1.755
1.770
1.682
1.694
1.761
0.884
1.755
1.758
24
47.10
Enterprise value₩B
376.6
368.4
397.5
459.9
460.3
485.4
459.5
468.8
513.1
568.8
36.28
4.32%
4.73%
28
241.5
LT debt₩B
260.1
272.3
307.2
288.2
325.1
338.2
310.7
285.3
293.0
275.3
97.29
(3.27%)
1.48%
81
Revenue
₩247.4B
5.54%
1.00×
Cost of revenue
₩142.4B
5.45%
0.99×
Operating expenses
₩54.00B
5.39%
0.99×
Property and equipment
15.15%