89.54
Revenue₩B
60.33
64.16
67.23
71.46
74.77
77.63
81.97
86.42
93.22
97.34
95.17
5.42%
5.44%
35
21.00
Revenue growth%
4.30
4.60
2.47
0.48
0.40
2.00
4.07
3.71
3.47
1.44
20.12
3.47
2.97
24
25.86
Gross margin%
26.75
24.30
27.14
29.05
28.02
26.49
26.21
25.71
26.82
26.63
9.61
26.49
26.69
21
15.25
Operating margin%
6.87
4.03
5.87
7.46
5.81
6.45
8.98
7.24
7.12
8.72
14.23
7.24
6.99
64
5.78
Net margin%
22.55
21.98
22.27
24.46
26.61
28.76
30.93
29.90
32.32
29.51
17.01
29.90
27.68
48
14.32
P/E ratio (avg)x
29.86
32.56
32.17
33.69
37.18
38.58
43.13
47.90
48.19
52.98
22.86
47.90
37.88
49
30.63
EV/EBITx
27.61
24.33
23.17
24.01
22.52
22.70
23.32
21.91
23.26
22.84
18.42
22.84
23.21
7
12.45
FCF yield (avg)%
11.80
12.10
11.58
12.35
9.68
8.17
7.59
10.41
7.71
5.07
12.01
7.71
10.04
6
19.97
FCF margin%
1.22
0.40
0.40
0.40
0.40
0.40
2.89
4.85
6.44
5.64
26.17
4.85
0.81
55
0.453
FCF / Net incomex
1.124
1.266
1.242
1.226
1.226
1.120
1.116
1.054
1.003
1.139
0.365
1.116
1.132
82
24.78
ROIC%
22.72
23.64
25.92
25.47
26.13
24.48
25.00
23.15
22.00
24.50
22.21
24.48
24.49
32
21.12
Return on equity%
11.73
10.51
7.81
10.69
9.58
10.34
12.07
10.41
12.87
15.02
14.62
12.07
10.60
34
12.08
Return on assets%
25.15
25.88
28.77
29.43
28.64
30.09
29.54
28.66
27.82
27.66
16.44
28.66
28.65
12
1,176
EPS₩
3,555
3,981
4,351
5,158
5,127
4,882
5,331
6,250
6,321
6,871
1,240
6.03%
7.51%
—
21.72
EPS growth%
23.70
24.47
22.38
19.88
17.67
19.55
19.85
21.68
19.28
17.41
15.69
19.55
19.87
41
3,058
Bookvalue per sh₩
1,082
1,200
1,240
1,295
1,241
1,426
1,392
1,288
1,314
1,362
883.26
1.87%
2.43%
—
3,652
FCF per share₩
2,334
2,157
2,309
2,292
2,385
2,113
2,073
1,844
1,683
1,613
698.50
(7.52%)
(3.49%)
—
963.08
Dividend per sh₩
3,012
2,999
3,119
3,160
3,327
3,467
3,791
3,875
4,107
4,613
2,659
6.76%
6.21%
—
12.72
Div yield (avg)%
0.40
3.25
0.55
0.69
1.19
0.40
0.40
0.40
0.40
1.21
15.54
0.40
0.48
39
3.24
Payout ratio%
22.78
20.36
18.39
16.43
17.47
20.42
19.29
18.46
18.86
16.02
25.48
18.86
18.66
72
12.80
Shares (diluted)M
20.61
22.72
26.43
30.54
31.54
37.20
40.81
43.12
50.86
53.37
12.49
11.09%
11.61%
69
14.94
Buyback yield%
4.21
3.17
0.75
0.40
0.40
0.40
0.40
0.43
0.40
0.40
24.45
0.40
0.40
35
1.645
D/E ratiox
0.663
0.711
0.696
0.715
0.709
0.789
0.811
0.779
0.829
0.905
1.425
0.811
0.747
84
7.324
Enterprise value₩B
58.61
61.29
60.52
58.74
58.40
58.93
66.58
69.51
65.75
71.03
106.5
3.99%
1.10%
21
114.9
LT debt₩B
103.9
98.48
107.0
114.6
121.0
127.1
122.3
135.5
138.6
131.3
88.76
1.64%
3.05%
33
Revenue
₩97.34B
5.44%
1.00×
Cost of revenue
₩68.14B
5.44%
1.00×
Operating expenses
₩12.62B
5.99%
1.05×
Property and equipment
15.43%