238.8
Revenue₩B
238.8
251.1
259.2
267.4
288.2
307.5
324.3
347.1
359.1
383.1
266.5
5.86%
5.16%
91
15.88
Revenue growth%
18.45
17.53
14.73
16.60
15.22
17.14
14.94
14.63
13.33
13.45
28.65
14.63
15.08
24
16.62
Gross margin%
16.25
17.32
17.00
16.94
14.06
13.01
11.99
13.03
11.63
11.49
5.26
11.99
13.54
55
16.41
Operating margin%
13.15
13.43
15.70
15.11
16.32
14.04
15.71
17.07
17.38
19.09
22.30
17.07
15.71
59
7.30
Net margin%
11.08
9.09
11.29
10.06
8.18
9.75
8.67
6.75
9.64
12.13
20.13
9.64
9.70
8
22.63
P/E ratio (avg)x
33.11
31.90
33.50
29.45
26.44
24.90
21.39
22.39
20.98
19.07
24.20
21.39
25.67
50
23.54
EV/EBITx
32.59
37.77
40.11
40.23
45.83
50.31
47.25
49.31
49.42
50.59
37.28
49.42
46.54
87
12.60
FCF yield (avg)%
31.51
30.34
27.55
30.44
32.70
33.76
34.14
37.08
35.69
33.07
16.94
34.14
32.88
62
25.05
FCF margin%
13.76
16.48
16.61
14.43
16.74
17.84
15.44
17.68
18.93
17.16
8.31
17.68
16.68
72
1.491
FCF / Net incomex
0.272
0.279
0.272
0.301
0.325
0.343
0.347
0.317
0.314
0.311
0.263
0.317
0.313
66
11.39
ROIC%
1.94
2.27
1.23
0.40
0.40
2.65
1.79
0.40
1.44
0.40
15.03
1.44
1.34
54
11.34
Return on equity%
14.26
12.30
12.69
11.00
8.23
10.98
10.92
12.57
10.41
8.20
3.46
10.92
10.99
86
24.87
Return on assets%
13.69
15.40
16.27
15.67
15.53
17.73
18.09
16.09
17.56
16.58
21.08
17.56
16.18
49
1,686
EPS₩
4,360
4,292
5,034
5,819
7,014
7,619
8,711
9,874
12,019
13,373
1,792
13.78%
12.49%
—
22.29
EPS growth%
10.37
7.58
7.54
5.27
5.56
6.00
6.22
5.21
3.92
5.33
2.09
5.33
5.78
28
4,620
Bookvalue per sh₩
1,455
1,428
1,418
1,543
1,701
1,790
1,629
1,552
1,542
1,555
7,773
(1.77%)
1.49%
—
4,584
FCF per share₩
5,423
5,990
6,021
6,539
6,483
6,317
5,783
6,029
5,799
5,311
7,762
(3.91%)
(0.64%)
—
6,099
Dividend per sh₩
6,396
6,787
6,240
6,716
6,223
5,650
4,871
4,636
4,328
4,013
8,453
(8.40%)
(4.39%)
—
29.15
Div yield (avg)%
22.36
21.48
18.67
19.72
20.06
17.82
16.60
17.16
19.11
17.55
28.33
17.55
18.89
92
7.10
Payout ratio%
25.70
22.85
25.38
25.13
24.09
22.15
21.40
21.89
20.52
17.96
22.36
21.40
22.50
73
29.72
Shares (diluted)M
17.82
18.90
18.92
16.29
15.32
16.27
15.77
14.15
14.78
13.85
31.40
(2.00%)
(3.84%)
47
27.57
Buyback yield%
2.86
5.20
4.02
2.52
5.10
2.13
3.92
5.61
4.10
1.83
17.22
3.92
3.97
54
1.643
D/E ratiox
0.336
0.348
0.381
0.385
0.400
0.473
0.455
0.501
0.596
0.642
0.568
0.501
0.427
50
312.0
Enterprise value₩B
366.6
400.8
432.6
394.9
401.0
375.8
328.7
313.4
273.5
242.2
149.3
(9.59%)
(3.96%)
81
247.6
LT debt₩B
49.22
58.46
57.65
61.96
65.49
71.85
80.40
87.54
90.04
104.3
67.62
9.76%
8.43%
85
Revenue
₩383.1B
5.16%
1.00×
Cost of revenue
₩217.4B
5.33%
1.02×
Operating expenses
₩87.96B
4.97%
0.98×
Property and equipment
19.08%