73.68
Revenue₩B
136.0
143.1
152.8
159.0
167.2
177.2
187.6
192.4
201.7
211.2
81.65
4.78%
4.78%
14
22.32
Revenue growth%
13.66
13.35
15.08
12.95
10.42
8.20
9.54
11.77
10.89
12.46
13.83
10.89
12.12
88
14.67
Gross margin%
11.95
9.57
7.38
6.69
6.84
8.87
11.62
14.61
17.03
19.70
14.78
14.61
10.59
50
16.63
Operating margin%
20.21
20.70
23.09
21.71
22.80
23.69
20.74
20.63
20.26
19.88
19.61
20.63
20.72
11
27.58
Net margin%
22.39
25.01
22.07
24.15
26.31
25.66
25.56
23.53
21.51
21.31
17.93
23.53
23.84
50
13.85
P/E ratio (avg)x
12.97
12.56
12.90
14.28
15.41
14.49
14.30
14.47
13.64
14.72
34.56
14.47
14.29
62
32.68
EV/EBITx
41.67
43.39
44.49
44.92
46.64
49.90
56.81
63.51
75.29
77.30
19.99
63.51
48.27
32
2.51
FCF yield (avg)%
27.62
27.60
28.56
28.71
29.34
31.76
32.21
29.94
28.19
26.67
11.09
29.94
28.64
38
29.46
FCF margin%
28.32
27.21
28.03
28.04
30.32
30.74
33.08
32.22
29.67
26.78
22.98
30.74
29.00
21
0.487
FCF / Net incomex
1.586
1.691
1.448
1.476
1.524
1.414
1.509
1.556
1.345
1.376
0.193
1.414
1.493
9
18.61
ROIC%
12.69
13.50
13.68
16.48
16.04
18.02
15.35
16.34
18.63
17.94
5.67
17.94
16.19
68
8.97
Return on equity%
4.12
3.67
0.81
0.40
0.40
0.40
2.27
3.82
5.87
5.54
5.48
3.82
2.97
81
19.33
Return on assets%
20.87
21.44
22.10
21.73
21.01
21.67
19.14
18.20
20.09
17.75
5.12
19.14
20.94
36
673.48
EPS₩
369.92
368.96
376.79
416.19
379.78
340.07
349.17
373.95
391.69
441.82
702.92
3.07%
2.84%
—
2.30
EPS growth%
16.62
14.53
13.98
11.10
10.68
9.74
12.02
11.45
13.89
15.19
21.54
12.02
12.96
46
647.04
Bookvalue per sh₩
825.08
890.61
928.24
1,060
1,043
1,049
1,025
1,138
1,172
1,116
98.31
1.37%
3.38%
—
276.76
FCF per share₩
338.80
355.62
346.10
401.71
386.65
376.95
367.26
417.24
454.32
475.01
721.55
4.20%
4.75%
—
438.25
Dividend per sh₩
132.15
133.77
132.85
127.31
138.39
132.04
148.43
139.48
133.17
121.11
662.32
(2.63%)
(0.08%)
—
6.95
Div yield (avg)%
18.62
18.00
17.43
17.21
20.04
20.62
18.35
21.19
18.74
17.99
28.12
18.74
18.49
70
22.79
Payout ratio%
21.58
23.48
26.09
26.98
27.45
25.44
25.08
23.32
25.09
23.96
15.40
25.08
25.09
65
94.80
Shares (diluted)M
83.89
85.59
82.98
75.08
78.92
79.89
79.58
87.36
78.52
85.32
94.67
1.57%
(0.60%)
56
13.96
Buyback yield%
6.39
7.46
6.63
9.61
8.33
6.48
5.43
7.46
6.42
5.42
7.67
6.42
6.55
5
1.303
D/E ratiox
0.759
0.677
0.702
0.675
0.581
0.550
0.496
0.487
0.459
0.456
1.703
0.487
0.566
90
80.29
Enterprise value₩B
165.9
155.0
160.7
153.3
150.5
149.6
139.0
148.7
152.4
163.3
70.02
1.65%
0.05%
91
126.4
LT debt₩B
68.00
72.40
82.59
81.84
95.79
104.6
107.7
116.3
135.3
143.8
145.8
8.47%
7.93%
88
Revenue
₩211.2B
4.78%
1.00×
Cost of revenue
₩110.0B
5.46%
1.07×
Operating expenses
₩32.38B
3.64%
0.90×
Cash and investments
20.54%
Property and equipment
16.09%
Goodwill & intangibles
15.41%