175.2
Revenue₩B
303.6
334.7
369.6
407.3
450.4
491.1
525.3
583.7
638.3
698.2
186.7
9.16%
9.51%
68
12.94
Revenue growth%
20.55
22.93
24.76
23.23
20.49
19.82
17.81
20.42
20.39
21.22
6.82
20.39
20.52
44
22.71
Gross margin%
19.11
21.90
22.35
19.66
19.67
19.88
20.75
22.77
20.37
18.07
26.30
20.37
20.13
50
28.02
Operating margin%
22.70
22.42
20.62
19.35
17.27
14.58
11.59
10.10
13.02
14.72
16.56
13.02
15.99
60
29.96
Net margin%
27.92
30.81
29.43
31.45
32.58
33.41
31.61
34.51
37.42
36.27
22.34
34.51
32.09
29
17.45
P/E ratio (avg)x
16.56
14.56
13.66
15.07
13.26
12.75
11.41
10.56
11.12
11.86
23.34
11.41
13.00
58
28.45
EV/EBITx
10.65
11.38
12.77
12.00
11.51
11.39
12.43
12.56
12.23
11.01
18.39
12.23
11.75
28
8.52
FCF yield (avg)%
27.06
28.52
30.34
27.52
27.39
29.93
31.23
33.27
34.21
35.28
19.20
33.27
30.14
31
21.86
FCF margin%
8.66
8.06
7.57
10.29
11.63
14.36
13.41
14.59
16.81
18.98
22.19
14.59
12.52
27
0.378
FCF / Net incomex
0.150
0.148
0.161
0.145
0.150
0.154
0.166
0.172
0.181
0.168
1.089
0.168
0.157
75
10.78
ROIC%
28.35
25.70
23.77
25.00
23.10
26.00
27.67
26.97
25.11
24.94
21.91
26.00
25.41
48
23.52
Return on equity%
5.20
7.03
7.65
8.96
10.35
9.38
10.68
8.49
8.26
9.76
25.36
9.38
8.73
37
25.18
Return on assets%
1.79
2.42
3.23
4.73
4.07
5.97
5.41
2.51
2.15
2.44
22.78
2.51
2.87
46
3,540
EPS₩
3,701
4,141
4,689
4,662
5,098
5,142
4,879
5,736
5,637
5,743
3,868
2.41%
5.93%
—
24.21
EPS growth%
11.62
13.43
15.78
15.80
17.69
16.99
15.35
16.70
18.99
18.35
26.83
16.99
16.25
19
5,495
Bookvalue per sh₩
5,606
5,408
5,760
5,076
4,918
5,366
5,153
5,581
6,023
5,454
6,694
2.09%
0.57%
—
10,559
FCF per share₩
7,566
8,017
8,879
8,222
8,448
9,787
10,617
10,757
12,077
11,243
5,947
5.88%
5.58%
—
1,767
Dividend per sh₩
4,868
5,423
4,841
5,343
5,292
5,779
5,384
5,320
5,067
5,278
10,097
(0.05%)
1.73%
—
11.15
Div yield (avg)%
2.06
1.88
3.26
5.30
4.03
3.71
5.88
7.49
8.94
7.43
10.27
7.43
4.67
11
26.59
Payout ratio%
26.71
24.28
24.44
26.86
29.37
28.68
31.64
32.53
32.33
31.17
15.51
31.64
29.03
95
21.55
Shares (diluted)M
22.10
20.48
18.78
19.55
17.23
14.75
12.59
11.23
10.33
9.177
20.61
(11.84%)
(8.34%)
92
20.36
Buyback yield%
13.77
15.38
16.67
19.18
20.87
19.57
18.34
20.12
21.21
18.33
20.19
19.57
18.76
45
0.320
D/E ratiox
0.764
0.759
0.789
0.757
0.813
0.819
0.870
0.878
0.818
0.939
1.591
0.870
0.815
61
494.4
Enterprise value₩B
366.2
374.7
337.6
302.3
287.7
287.6
269.1
260.4
278.7
280.4
351.5
(0.51%)
(2.22%)
13
340.8
LT debt₩B
86.07
82.58
83.77
72.21
65.14
66.77
68.94
74.65
73.23
64.62
90.92
(0.16%)
(2.90%)
93
Revenue
₩698.2B
9.51%
1.00×
Cost of revenue
₩458.4B
9.41%
0.99×
Operating expenses
₩107.2B
10.62%
1.11×
Property and equipment
20.70%