13.76
Revenue₩B
72.20
74.21
75.02
76.37
79.04
81.77
85.86
86.14
90.48
92.78
14.48
3.26%
2.99%
84
13.80
Revenue growth%
20.55
18.61
20.56
18.07
17.84
20.17
18.55
17.69
18.20
20.45
2.82
18.55
18.58
60
9.35
Gross margin%
14.88
12.95
10.84
8.27
9.52
7.04
6.40
7.54
10.42
10.50
14.06
7.54
9.97
61
5.13
Operating margin%
7.35
6.04
5.71
3.53
3.56
6.34
7.43
6.14
5.57
6.29
4.42
6.29
6.09
62
11.32
Net margin%
20.67
20.42
18.55
20.31
20.38
20.48
21.29
21.46
22.43
22.43
22.99
21.46
20.58
39
6.598
P/E ratio (avg)x
13.01
14.19
12.99
13.29
14.45
13.95
12.63
13.36
14.54
14.50
26.12
13.95
13.65
65
10.53
EV/EBITx
30.89
27.78
27.24
29.89
29.69
29.39
25.55
22.75
20.09
21.29
35.02
22.75
27.51
57
14.96
FCF yield (avg)%
13.34
10.74
12.22
10.61
11.86
9.11
6.80
9.57
11.58
14.48
14.12
9.57
11.16
41
2.88
FCF margin%
6.30
5.89
7.51
5.73
3.96
6.19
5.06
4.33
6.94
7.88
14.75
6.19
6.04
43
0.117
FCF / Net incomex
0.633
0.692
0.773
0.752
0.789
0.848
0.846
0.936
1.050
1.190
1.237
0.936
0.818
95
7.27
ROIC%
4.55
6.29
7.52
6.00
4.51
6.68
4.28
1.87
0.40
1.77
25.05
1.87
4.53
30
19.34
Return on equity%
28.83
31.23
30.03
28.75
26.51
27.27
25.23
23.09
25.99
25.89
17.56
25.89
26.89
44
27.65
Return on assets%
11.68
9.26
11.33
11.95
9.42
10.87
10.27
10.39
11.29
9.29
22.95
10.39
10.63
9
1,366
EPS₩
1,145
1,246
1,402
1,408
1,480
1,389
1,544
1,776
1,885
2,090
1,402
7.16%
5.53%
—
11.40
EPS growth%
0.40
1.97
0.40
2.55
0.40
1.58
4.17
6.06
8.31
5.57
24.25
5.57
2.26
65
1,199
Bookvalue per sh₩
1,055
1,162
1,204
1,259
1,278
1,253
1,324
1,210
1,232
1,295
1,488
0.25%
0.95%
—
839.48
FCF per share₩
2,771
2,757
2,879
2,871
2,974
3,159
3,460
3,791
4,363
4,423
829.48
8.26%
4.84%
—
1,718
Dividend per sh₩
2,490
2,495
2,660
2,676
2,489
2,507
2,485
2,864
3,101
3,471
1,122
6.88%
4.74%
—
3.91
Div yield (avg)%
12.93
10.64
9.86
7.65
7.53
4.72
4.08
1.68
0.40
0.40
15.82
1.68
6.12
15
23.62
Payout ratio%
15.90
15.42
16.60
17.39
16.28
13.96
16.18
13.88
13.71
13.95
10.82
13.95
15.66
53
22.72
Shares (diluted)M
35.11
36.64
41.72
48.37
50.09
47.57
54.85
61.46
60.39
60.39
23.00
3.81%
6.15%
57
27.82
Buyback yield%
18.10
16.91
18.27
16.19
18.63
19.82
21.74
21.55
21.65
23.89
25.43
21.65
19.22
69
0.227
D/E ratiox
2.363
2.329
2.541
2.697
2.880
3.296
3.750
4.297
4.218
4.555
1.650
4.218
3.088
74
34.08
Enterprise value₩B
85.86
102.5
119.8
141.5
151.1
162.2
158.5
183.1
211.6
240.5
20.83
9.74%
11.70%
17
50.17
LT debt₩B
103.4
101.6
103.7
116.9
128.9
128.5
139.6
153.7
159.9
187.7
30.30
7.81%
6.86%
22
Revenue
₩92.78B
2.99%
1.00×
Cost of revenue
₩64.95B
2.99%
1.00×
Operating expenses
₩16.72B
3.18%
1.02×
Property and equipment
17.27%