172.6
Revenue₩B
254.5
266.2
271.2
279.8
291.1
296.5
296.1
304.0
316.3
324.1
188.2
2.18%
2.53%
82
3.28
Revenue growth%
12.17
11.49
8.63
10.12
12.15
13.05
14.13
13.68
12.27
12.76
3.31
13.05
12.22
84
9.38
Gross margin%
23.24
23.02
22.41
23.70
24.64
27.14
28.11
30.53
33.22
31.94
6.23
30.53
25.89
32
17.73
Operating margin%
20.14
20.73
21.27
22.47
25.32
23.54
21.43
23.66
23.04
23.21
15.87
23.21
22.76
58
24.40
Net margin%
27.32
26.41
24.10
21.89
21.73
23.03
22.89
23.68
26.59
25.69
29.51
23.68
23.89
33
18.18
P/E ratio (avg)x
22.77
24.28
28.13
32.01
36.93
39.34
39.26
37.20
37.54
40.68
15.64
39.26
37.06
71
6.746
EV/EBITx
28.12
30.48
29.43
31.76
29.86
29.22
33.34
38.15
41.27
44.48
22.58
38.15
31.12
48
12.07
FCF yield (avg)%
8.26
8.83
11.63
12.12
12.08
9.59
7.09
9.31
8.26
10.07
20.36
9.31
9.45
94
14.96
FCF margin%
13.65
13.21
13.79
11.04
8.24
11.12
9.15
11.81
13.95
14.89
29.28
11.81
12.51
43
0.831
FCF / Net incomex
0.890
0.998
1.021
1.187
1.285
1.535
1.618
1.609
1.696
1.703
0.252
1.618
1.410
73
15.83
ROIC%
14.57
16.08
13.46
12.46
13.82
12.17
15.09
15.33
13.24
16.14
29.69
15.09
14.19
54
9.42
Return on equity%
5.32
6.02
5.55
6.61
4.51
5.91
3.78
1.57
0.53
2.08
27.93
2.08
4.92
87
19.55
Return on assets%
21.76
19.83
20.95
21.02
23.47
21.73
22.28
19.75
21.28
22.56
11.11
21.73
21.50
82
2,622
EPS₩
5,115
4,854
5,538
5,485
6,472
7,097
7,996
8,684
8,632
8,351
2,789
5.23%
6.06%
—
5.83
EPS growth%
0.82
0.40
1.89
0.40
0.40
0.40
0.40
3.21
4.55
5.26
21.49
3.21
0.61
7
2,900
Bookvalue per sh₩
1,611
1,756
1,699
1,596
1,450
1,488
1,652
1,788
1,798
1,972
1,420
6.34%
1.11%
—
4,538
FCF per share₩
1,597
1,670
1,692
1,809
1,761
1,756
1,871
1,668
1,631
1,444
3,738
(3.88%)
(1.56%)
—
2,981
Dividend per sh₩
2,899
3,170
3,010
3,343
3,176
3,607
3,919
3,997
4,507
4,347
1,247
6.48%
3.24%
—
20.27
Div yield (avg)%
8.73
11.28
13.83
16.26
15.36
13.43
16.23
18.22
17.92
19.15
5.07
17.92
15.80
87
6.82
Payout ratio%
0.40
0.40
2.92
1.86
0.93
0.40
2.46
0.40
0.69
3.46
15.87
0.69
0.81
67
66.13
Shares (diluted)M
70.20
73.04
71.50
68.10
72.28
69.06
68.05
67.19
72.36
69.05
65.08
(0.91%)
(0.52%)
21
12.78
Buyback yield%
8.92
6.38
7.43
4.89
6.18
5.64
5.64
6.39
6.62
8.28
24.55
6.39
6.38
79
1.120
D/E ratiox
1.060
0.927
0.852
0.923
0.970
0.901
0.969
1.015
1.027
0.894
1.465
0.969
0.948
12
153.1
Enterprise value₩B
194.3
195.6
208.9
224.3
218.2
248.5
283.1
294.4
330.2
399.6
121.8
12.86%
8.07%
90
192.0
LT debt₩B
90.36
89.02
91.75
93.12
85.60
85.67
95.84
99.56
95.85
98.20
35.97
2.79%
0.16%
33
Revenue
₩324.1B
2.53%
1.00×
Cost of revenue
₩166.0B
2.62%
1.01×
Operating expenses
₩45.67B
2.81%
1.03×
Property and equipment
16.42%