18.18
Revenue₩B
91.19
95.22
102.0
109.9
117.9
127.0
135.5
140.7
146.0
153.3
18.91
5.39%
5.99%
41
4.47
Revenue growth%
14.50
15.43
15.53
14.45
17.39
20.27
20.45
22.54
20.72
20.79
5.15
20.72
18.83
46
21.01
Gross margin%
25.57
23.55
20.58
17.99
15.53
12.70
12.26
11.32
12.17
15.11
8.92
12.26
15.32
47
12.54
Operating margin%
21.67
18.78
21.08
22.92
22.33
24.29
21.70
23.38
26.08
27.14
17.73
24.29
22.63
42
11.31
Net margin%
12.61
12.37
14.58
11.84
11.06
10.08
7.24
8.94
6.21
6.53
11.93
7.24
10.57
75
15.28
P/E ratio (avg)x
17.94
18.52
18.26
19.92
21.48
23.48
23.36
25.44
25.65
25.87
29.74
25.44
22.42
90
21.39
EV/EBITx
38.74
40.42
47.94
52.99
51.63
53.79
54.92
55.86
66.03
74.32
14.22
55.86
53.39
95
29.89
FCF yield (avg)%
9.27
7.81
9.88
9.74
8.31
6.10
7.11
6.81
4.41
4.98
25.47
6.10
7.46
65
2.20
FCF margin%
16.35
15.86
18.65
16.14
18.61
20.64
20.79
21.91
23.68
22.04
20.14
21.91
19.65
52
0.177
FCF / Net incomex
3.096
3.428
3.520
3.927
3.873
3.849
3.892
4.169
4.902
5.499
0.366
4.169
3.882
88
17.69
ROIC%
14.82
15.14
13.97
13.52
12.64
15.05
17.91
17.00
18.01
19.10
4.60
17.91
15.09
41
26.24
Return on equity%
19.37
21.22
22.92
25.48
27.37
28.11
28.07
30.30
28.02
29.31
17.45
28.11
27.69
81
5.89
Return on assets%
11.44
12.35
14.72
14.53
17.32
19.28
16.50
14.41
13.04
10.54
23.33
14.41
14.47
61
2,322
EPS₩
957.63
929.07
891.30
861.63
839.39
749.75
659.74
629.32
619.31
606.93
2,467
(6.28%)
(5.15%)
—
8.15
EPS growth%
2.82
0.40
1.85
0.40
2.62
0.46
1.06
0.40
0.40
3.39
27.88
0.46
0.76
81
2,709
Bookvalue per sh₩
4,623
4,878
4,754
4,984
5,519
6,193
7,002
8,180
8,678
9,646
1,986
11.81%
9.60%
—
2,833
FCF per share₩
3,263
3,472
3,919
4,444
4,474
4,559
4,864
4,553
4,127
4,123
1,640
(1.62%)
2.15%
—
3,419
Dividend per sh₩
859.91
845.39
886.77
932.64
959.03
827.37
843.46
815.44
846.69
871.55
1,146
(1.89%)
(0.69%)
—
21.24
Div yield (avg)%
20.14
21.29
22.97
21.77
21.04
21.35
23.14
22.84
25.01
23.00
2.13
23.00
22.31
91
20.32
Payout ratio%
10.27
13.13
13.39
11.63
13.63
13.97
15.37
17.52
15.10
14.21
24.36
15.10
13.80
78
23.50
Shares (diluted)M
30.07
31.11
33.82
35.21
39.86
39.05
39.78
37.04
38.47
36.01
23.06
(2.01%)
1.10%
51
5.46
Buyback yield%
19.92
22.36
23.17
25.06
22.48
24.53
23.97
23.67
23.27
23.73
20.02
23.73
23.47
15
1.205
D/E ratiox
1.158
1.274
1.335
1.323
1.226
1.310
1.271
1.307
1.425
1.530
1.222
1.310
1.309
84
17.16
Enterprise value₩B
29.77
32.79
38.39
44.84
52.46
57.05
64.90
76.93
80.88
92.93
119.7
12.12%
13.35%
58
98.73
LT debt₩B
36.08
33.00
29.63
31.06
29.18
27.89
25.71
26.84
26.29
25.29
57.57
(2.82%)
(4.78%)
82
Revenue
₩153.3B
5.99%
1.00×
Cost of revenue
₩94.03B
6.02%
1.00×
Operating expenses
₩25.49B
5.93%
0.99×
Cash and investments
16.78%
Property and equipment
15.32%