97.43
Revenue₩B
93.58
101.8
109.8
120.0
130.9
142.8
154.1
163.4
172.4
188.3
101.1
7.54%
8.12%
75
19.63
Revenue growth%
1.83
1.08
4.03
5.57
2.61
5.47
3.08
5.60
5.01
7.32
21.76
5.47
4.52
90
26.74
Gross margin%
6.89
3.89
2.05
0.40
2.79
4.96
7.11
9.47
8.82
11.55
7.65
8.82
5.92
59
13.55
Operating margin%
31.54
29.73
28.86
31.79
31.76
31.39
28.69
28.68
28.39
29.07
17.78
28.69
29.40
29
29.57
Net margin%
0.40
0.40
1.99
1.34
0.40
0.40
2.39
4.72
3.99
3.79
8.19
3.79
1.66
24
18.81
P/E ratio (avg)x
21.84
19.29
19.98
18.02
19.77
20.37
22.03
23.23
22.02
21.06
20.29
22.02
20.71
19
32.48
EV/EBITx
33.04
35.05
41.49
40.57
47.93
47.93
53.03
51.74
50.20
57.54
35.31
51.74
47.93
35
29.50
FCF yield (avg)%
21.35
20.39
20.98
19.51
20.34
19.36
21.66
20.19
19.47
16.78
19.48
19.47
20.26
44
15.25
FCF margin%
30.20
30.79
30.03
31.28
31.50
29.34
29.26
28.50
25.56
24.39
18.89
28.50
29.69
54
1.711
FCF / Net incomex
0.852
0.744
0.715
0.731
0.667
0.573
0.553
0.496
0.531
0.569
1.311
0.553
0.620
5
26.02
ROIC%
13.72
16.56
19.53
20.12
17.77
15.01
13.82
11.03
9.49
10.08
14.00
11.03
14.42
30
13.13
Return on equity%
6.50
7.51
8.24
10.94
11.75
10.96
10.03
9.27
6.66
4.97
17.49
9.27
8.76
56
6.87
Return on assets%
29.70
30.22
29.42
30.27
29.15
31.86
32.31
35.00
34.68
32.61
18.33
32.61
31.07
72
6,320
EPS₩
4,145
3,950
4,397
4,786
5,016
4,737
4,951
5,695
5,853
5,428
6,558
1.59%
3.12%
—
20.92
EPS growth%
19.12
18.83
21.21
24.12
23.79
21.36
21.12
22.85
23.66
23.26
20.60
22.85
22.11
71
9,649
Bookvalue per sh₩
13,648
13,659
14,118
16,496
16,151
15,914
16,986
18,065
20,145
21,930
3,279
6.31%
5.38%
—
7,119
FCF per share₩
15,650
16,708
16,141
17,563
20,166
21,722
23,963
23,427
25,295
26,443
11,722
5.57%
5.00%
—
5,059
Dividend per sh₩
6,936
7,956
8,442
8,247
8,035
8,008
8,026
8,734
8,342
9,103
9,294
2.53%
2.44%
—
18.07
Div yield (avg)%
16.72
14.63
15.88
15.66
18.44
16.03
14.26
12.86
14.65
17.12
3.03
14.65
15.77
86
10.03
Payout ratio%
7.59
8.57
5.84
7.30
5.53
6.28
7.52
9.19
11.24
10.43
8.25
9.19
7.55
67
9.184
Shares (diluted)M
7.419
7.415
7.545
6.613
6.417
6.840
6.586
6.898
7.476
6.687
9.130
0.83%
(1.34%)
26
2.94
Buyback yield%
20.85
18.68
16.83
15.54
14.69
13.79
14.46
13.92
15.45
16.75
22.45
14.46
15.49
32
0.178
D/E ratiox
0.279
0.266
0.245
0.231
0.210
0.185
0.186
0.180
0.175
0.156
0.455
0.180
0.198
83
16.85
Enterprise value₩B
258.5
259.7
295.6
272.7
259.4
265.0
285.1
272.7
283.6
275.9
136.4
1.24%
0.67%
44
169.1
LT debt₩B
74.55
85.79
93.10
90.53
90.50
94.67
111.5
114.7
122.1
130.7
55.85
7.63%
6.26%
41
Revenue
₩188.3B
8.12%
1.00×
Cost of revenue
₩94.66B
7.86%
0.98×
Operating expenses
₩34.32B
8.18%
1.00×
Cash and investments
17.25%
Property and equipment
16.72%