60.49
Revenue₩B
479.8
490.5
482.9
485.7
500.6
491.6
492.0
496.4
510.2
524.2
67.20
0.93%
1.17%
37
19.86
Revenue growth%
30.35
32.99
33.65
33.01
32.24
33.14
34.36
31.89
32.64
31.62
11.40
32.64
32.82
43
3.75
Gross margin%
5.22
3.49
2.67
5.19
4.84
3.86
1.83
1.03
0.40
0.40
8.78
1.03
3.08
16
2.51
Operating margin%
10.26
12.64
14.96
16.80
16.17
13.80
13.70
11.96
14.45
13.00
21.01
13.70
13.75
46
4.88
Net margin%
10.54
13.37
11.04
9.71
9.38
9.59
9.96
10.02
10.29
7.63
6.29
9.96
9.99
47
11.03
P/E ratio (avg)x
10.22
10.53
9.682
10.28
9.105
8.327
7.698
7.164
6.835
6.869
29.29
7.164
8.716
77
17.05
EV/EBITx
8.235
9.015
8.523
7.781
7.174
7.038
6.814
7.307
7.914
7.966
25.44
7.307
7.848
21
25.75
FCF yield (avg)%
21.72
20.17
17.20
16.45
16.02
16.43
18.69
20.75
18.36
17.53
8.63
18.36
17.94
20
3.27
FCF margin%
12.71
14.56
14.16
12.81
14.40
17.00
14.39
14.83
14.95
15.57
25.06
14.95
14.48
89
0.682
FCF / Net incomex
1.946
1.879
1.851
1.978
2.191
2.323
2.465
2.379
2.660
2.947
0.199
2.465
2.257
62
25.85
ROIC%
27.28
27.98
30.62
30.59
31.82
29.17
31.65
29.50
30.82
32.65
23.94
30.82
30.60
23
17.02
Return on equity%
1.66
1.93
0.40
1.11
0.40
2.59
4.78
7.04
9.31
11.70
6.54
7.04
2.26
50
18.24
Return on assets%
10.29
7.86
10.50
8.97
11.53
8.71
9.26
7.83
6.35
7.38
7.47
7.83
8.84
11
1,255
EPS₩
2,657
2,950
3,357
3,845
4,548
5,319
5,614
6,007
5,926
6,700
1,357
8.06%
9.40%
—
7.78
EPS growth%
32.54
32.56
29.96
27.81
28.82
28.47
28.32
28.23
27.76
24.92
15.67
28.23
28.39
52
2,432
Bookvalue per sh₩
2,674
2,871
2,965
2,847
2,751
2,994
3,440
3,770
4,286
4,867
1,353
12.09%
6.09%
—
577.20
FCF per share₩
746.95
661.81
645.96
707.36
740.71
747.68
780.48
722.48
649.29
599.59
480.59
(4.14%)
(1.41%)
—
2,500
Dividend per sh₩
2,343
2,232
2,145
2,453
2,443
2,717
3,059
3,225
3,247
3,578
2,100
7.93%
4.62%
—
19.19
Div yield (avg)%
2.77
1.76
0.88
0.63
2.52
5.06
4.17
1.57
0.40
0.40
12.01
1.57
1.67
8
7.49
Payout ratio%
4.65
3.87
4.09
1.37
0.40
1.16
2.67
3.46
5.95
6.10
21.72
3.46
3.66
92
59.83
Shares (diluted)M
69.84
75.12
75.37
77.98
72.65
76.76
74.49
78.07
82.67
88.24
58.40
3.97%
2.21%
18
24.20
Buyback yield%
9.28
8.30
5.44
6.83
7.55
6.22
7.18
9.11
11.89
10.07
25.05
9.11
7.92
55
0.937
D/E ratiox
0.906
0.925
0.914
0.995
1.030
1.162
1.279
1.152
1.300
1.295
0.961
1.279
1.091
16
230.2
Enterprise value₩B
298.1
318.2
306.9
354.0
381.1
399.5
457.8
515.2
548.2
571.7
425.3
8.45%
7.02%
28
466.8
LT debt₩B
332.1
305.8
333.5
320.8
300.1
318.0
294.3
263.9
264.9
234.6
440.4
(4.80%)
(2.72%)
32
Revenue
₩524.2B
1.17%
1.00×
Cost of revenue
₩325.5B
1.44%
1.03×
Operating expenses
₩120.1B
1.12%
0.99×
Property and equipment
15.62%