238.0
Revenue₩B
364.9
371.0
368.4
360.6
357.8
356.9
359.4
353.6
350.0
347.5
251.1
(0.58%)
(0.62%)
26
7.97
Revenue growth%
19.13
19.31
17.14
18.66
16.66
19.13
21.32
21.14
20.18
22.90
11.76
21.14
19.22
86
8.32
Gross margin%
13.07
13.94
12.08
14.96
16.82
18.12
17.26
18.54
17.20
15.91
29.79
17.26
16.36
14
27.48
Operating margin%
2.08
4.40
1.51
1.87
1.00
3.18
1.49
1.08
3.33
1.99
19.42
1.99
1.93
82
2.22
Net margin%
18.16
19.61
20.86
20.76
23.09
23.64
23.67
22.77
24.22
23.60
28.54
23.64
22.93
58
8.181
P/E ratio (avg)x
17.83
18.94
17.91
16.44
18.06
19.21
21.25
21.45
18.97
19.76
7.165
19.76
18.95
71
19.63
EV/EBITx
37.02
34.62
37.51
36.33
33.10
36.42
41.65
39.49
37.93
37.50
16.20
37.93
37.26
63
29.61
FCF yield (avg)%
31.38
29.53
32.39
30.12
29.21
29.68
27.60
26.24
28.45
27.78
12.83
27.78
29.37
54
8.83
FCF margin%
16.46
13.90
13.35
11.02
11.82
13.01
10.73
10.90
9.66
8.07
18.17
10.73
11.42
39
0.949
FCF / Net incomex
0.595
0.628
0.644
0.680
0.670
0.593
0.528
0.566
0.503
0.459
0.460
0.528
0.594
48
6.62
ROIC%
26.73
29.61
27.01
25.31
22.44
24.93
22.96
21.29
18.44
16.24
26.33
21.29
23.94
65
23.36
Return on equity%
9.79
6.95
7.06
7.61
9.96
7.46
10.32
8.20
10.22
7.44
26.57
8.20
7.90
72
28.08
Return on assets%
5.70
4.40
6.02
7.14
5.79
4.72
5.81
6.05
4.25
6.42
11.14
5.81
5.80
54
3,326
EPS₩
2,450
2,895
3,132
3,313
3,762
3,720
3,608
3,961
4,569
4,495
3,463
3.62%
7.69%
—
6.27
EPS growth%
28.77
25.97
27.28
26.42
28.92
31.59
30.09
32.10
34.56
35.73
11.60
32.10
29.51
18
3,206
Bookvalue per sh₩
4,805
5,684
6,746
7,910
8,826
9,449
10,471
12,293
13,403
14,524
793.00
10.47%
13.33%
—
1,491
FCF per share₩
1,028
1,160
1,308
1,477
1,466
1,450
1,454
1,419
1,559
1,537
1,605
0.95%
4.87%
—
773.51
Dividend per sh₩
2,527
2,341
2,417
2,693
2,395
2,611
2,347
2,487
2,457
2,688
3,024
2.34%
(0.02%)
—
14.23
Div yield (avg)%
14.02
15.98
15.60
16.59
17.27
17.63
17.75
14.97
13.60
12.63
15.71
14.97
15.79
39
17.47
Payout ratio%
32.43
35.12
33.09
31.12
33.01
33.65
31.30
28.82
26.35
25.49
24.42
28.82
31.86
37
43.95
Shares (diluted)M
57.88
66.12
73.54
70.42
77.80
85.69
85.63
94.89
94.32
98.35
45.35
4.80%
4.71%
53
18.73
Buyback yield%
10.16
13.05
14.37
11.76
10.02
7.27
9.93
11.53
11.17
10.55
18.47
10.55
10.86
62
0.817
D/E ratiox
2.442
2.855
3.433
3.404
3.413
4.048
4.602
5.434
6.410
6.372
1.356
5.434
3.741
52
206.3
Enterprise value₩B
204.2
192.1
203.6
207.8
195.9
178.6
176.9
189.9
177.1
162.3
146.5
(3.69%)
(2.47%)
43
272.4
LT debt₩B
151.3
169.1
179.0
210.1
207.3
214.2
212.6
242.2
249.4
255.5
101.3
4.27%
5.46%
76
Revenue
₩347.5B
(0.62%)
1.00×
Cost of revenue
₩225.3B
(0.41%)
1.02×
Operating expenses
₩54.96B
(1.40%)
0.92×
Property and equipment
16.78%
Goodwill & intangibles
15.28%