129.1
Revenue₩B
78.45
84.54
92.01
99.10
106.4
113.0
122.5
129.8
141.4
155.3
138.2
7.85%
7.84%
92
5.54
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.64
1.59
0.40
20.83
0.40
0.40
26
6.49
Gross margin%
6.17
8.18
5.41
2.97
4.12
2.11
3.37
5.44
7.71
7.82
26.90
5.44
5.42
58
18.83
Operating margin%
23.19
23.12
22.07
23.95
22.33
23.10
23.41
24.07
22.54
20.06
3.75
23.10
23.11
35
17.12
Net margin%
13.23
13.96
14.08
16.63
14.89
15.54
17.37
19.03
16.36
17.98
10.92
17.37
15.95
65
9.826
P/E ratio (avg)x
13.04
14.27
13.55
14.77
13.10
12.18
10.68
10.75
10.28
10.30
24.45
10.68
12.61
48
20.59
EV/EBITx
45.64
47.80
50.33
48.67
48.93
51.08
54.84
53.90
61.87
66.71
23.53
54.84
50.71
9
18.20
FCF yield (avg)%
32.92
30.77
28.12
25.38
23.78
26.63
25.48
24.29
22.21
24.02
27.98
24.29
25.43
23
19.68
FCF margin%
2.68
0.40
2.45
1.31
0.40
1.59
4.19
1.69
0.40
0.40
4.34
1.59
1.45
86
0.190
FCF / Net incomex
0.791
0.814
0.814
0.772
0.885
0.888
0.967
1.030
1.184
1.302
1.594
1.030
0.886
55
10.76
ROIC%
32.00
30.39
31.33
34.14
31.86
32.23
33.50
30.73
28.38
29.93
19.35
30.73
31.60
77
13.30
Return on equity%
9.04
11.54
11.77
10.93
9.11
8.42
10.57
9.61
7.31
10.01
9.68
9.61
9.81
41
28.77
Return on assets%
9.48
10.44
10.66
10.88
12.97
13.39
11.11
10.00
9.22
11.72
9.77
11.11
10.77
69
2,909
EPS₩
3,532
3,944
3,732
3,859
3,863
4,174
4,449
4,180
4,105
3,720
3,088
(0.75%)
1.52%
—
8.77
EPS growth%
29.54
28.98
27.57
26.83
25.92
27.43
27.99
28.27
26.89
27.42
3.49
27.43
27.50
43
1,785
Bookvalue per sh₩
1,982
2,170
2,348
2,262
2,105
2,319
2,507
2,234
1,965
1,887
1,356
(2.16%)
(0.60%)
—
2,934
FCF per share₩
1,956
2,036
1,984
2,088
2,127
2,197
2,339
2,207
2,259
2,119
2,326
(0.08%)
0.50%
—
2,734
Dividend per sh₩
4,647
5,446
6,314
7,244
8,164
9,767
10,251
11,253
11,716
12,956
2,959
9.68%
11.44%
—
28.05
Div yield (avg)%
8.66
10.14
7.99
10.20
7.89
8.67
11.34
9.15
9.82
7.85
24.36
9.15
8.91
11
21.88
Payout ratio%
13.15
10.24
8.48
8.16
6.11
5.36
8.15
5.31
6.30
5.86
18.16
5.86
7.22
5
21.67
Shares (diluted)M
32.39
32.09
35.51
39.65
40.96
44.16
47.32
48.42
46.06
47.30
21.22
2.92%
4.81%
32
26.79
Buyback yield%
20.24
17.26
17.02
14.64
13.21
10.55
10.15
12.22
12.16
11.62
27.08
11.62
12.71
92
1.683
D/E ratiox
0.597
0.613
0.712
0.852
0.894
0.905
1.088
1.074
1.295
1.525
1.360
1.088
0.900
40
103.5
Enterprise value₩B
127.0
128.7
131.0
137.7
137.6
132.4
121.7
119.5
130.4
115.0
142.4
(3.51%)
(0.95%)
35
95.81
LT debt₩B
30.07
33.52
33.84
31.70
29.93
27.22
25.97
28.73
27.65
25.47
95.38
(3.18%)
(2.18%)
50
Revenue
₩155.3B
7.84%
1.00×
Cost of revenue
₩101.9B
7.75%
0.99×
Operating expenses
₩38.02B
7.65%
0.98×
Property and equipment
14.90%