342.5
Revenue₩B
320.5
338.1
350.0
370.1
389.3
394.4
405.8
412.6
416.3
430.0
383.4
2.01%
3.08%
80
15.10
Revenue growth%
6.52
6.06
3.61
1.47
3.24
2.76
1.24
0.40
0.40
0.40
5.97
0.40
2.12
24
8.42
Gross margin%
22.44
22.57
21.58
19.27
21.29
21.72
20.67
19.11
20.06
17.57
7.99
20.06
20.98
81
10.48
Operating margin%
29.31
31.08
30.66
29.24
26.30
23.78
24.76
27.42
24.70
26.46
2.40
24.76
26.94
50
19.35
Net margin%
20.46
18.54
19.82
21.89
23.23
22.93
22.26
22.18
19.69
18.88
23.16
22.18
21.18
57
9.257
P/E ratio (avg)x
17.10
18.38
19.53
21.28
22.02
20.15
21.65
22.84
23.68
21.52
32.63
21.65
21.40
38
15.41
EV/EBITx
49.12
51.53
56.83
56.55
61.01
58.22
57.34
61.07
59.87
53.93
36.84
58.22
57.09
95
10.46
FCF yield (avg)%
30.26
30.36
33.13
31.67
30.94
31.17
30.75
31.94
29.61
27.88
10.29
30.75
30.84
13
13.63
FCF margin%
24.25
23.86
22.09
22.40
21.73
21.64
21.78
22.23
24.15
21.78
27.10
21.78
22.16
73
1.790
FCF / Net incomex
2.328
2.642
2.508
2.585
2.756
3.029
3.130
3.468
3.541
3.678
0.640
3.468
2.892
90
20.95
ROIC%
15.48
14.54
14.59
12.72
14.86
15.63
14.58
14.06
12.74
14.77
5.40
14.58
14.59
58
13.69
Return on equity%
12.86
9.93
9.78
11.59
11.42
9.58
10.90
10.13
7.17
5.97
21.97
9.58
10.03
63
4.27
Return on assets%
29.38
29.52
31.03
32.88
34.33
32.01
31.92
31.88
34.06
35.09
26.61
32.01
31.96
29
3,576
EPS₩
16,995
17,432
18,231
20,050
20,351
19,379
20,952
22,831
25,402
28,229
3,882
6.76%
6.84%
—
11.13
EPS growth%
24.54
21.70
22.86
21.97
23.93
21.54
20.85
20.70
20.77
21.90
20.80
20.85
21.80
23
7,739
Bookvalue per sh₩
4,000
3,998
4,783
5,205
5,680
6,255
7,483
8,431
8,229
8,711
10,552
8.93%
10.02%
—
14,702
FCF per share₩
21,921
25,126
24,743
27,670
29,620
28,712
30,875
34,245
40,777
41,137
16,827
6.79%
8.37%
—
17,638
Dividend per sh₩
4,142
4,299
4,352
4,043
3,846
4,070
3,604
3,229
2,802
2,399
15,115
(9.01%)
(5.78%)
—
27.63
Div yield (avg)%
24.29
21.77
18.93
18.95
20.58
18.40
17.31
15.70
17.02
15.16
2.62
17.02
18.67
68
28.17
Payout ratio%
7.83
9.75
7.59
10.28
12.98
12.25
11.37
11.50
10.49
13.15
29.14
11.50
10.93
66
10.68
Shares (diluted)M
17.74
17.85
20.97
23.32
25.52
25.88
25.21
25.62
28.52
28.29
10.93
2.09%
5.94%
8
18.84
Buyback yield%
17.20
17.17
19.51
17.46
20.12
19.00
17.82
16.13
16.40
17.81
13.65
17.81
17.63
22
1.194
D/E ratiox
1.134
1.123
1.211
1.244
1.395
1.471
1.462
1.494
1.556
1.567
1.085
1.494
1.428
57
133.3
Enterprise value₩B
78.02
92.03
108.9
107.6
113.4
113.5
119.9
138.1
151.0
148.7
343.5
5.57%
6.46%
24
161.9
LT debt₩B
141.5
141.5
158.1
160.3
161.3
183.6
194.2
194.3
223.9
242.5
21.49
8.50%
5.30%
23
Revenue
₩430.0B
3.08%
1.00×
Cost of revenue
₩250.0B
2.79%
0.97×
Operating expenses
₩76.63B
3.19%
1.01×
Property and equipment
17.17%