0.200
Revenue₩B
1.845
1.986
2.091
2.184
2.279
2.364
2.475
2.601
2.742
2.839
0.218
4.49%
4.93%
76
17.94
Revenue growth%
27.87
25.52
22.78
25.07
23.53
25.02
23.55
25.53
27.59
25.09
2.49
25.09
25.08
48
29.48
Gross margin%
8.44
7.10
9.62
7.29
8.20
8.70
9.47
11.48
12.55
12.90
15.05
11.48
9.08
89
23.13
Operating margin%
20.77
21.23
19.83
18.47
17.23
19.96
22.38
23.75
25.99
28.68
12.76
23.75
21.00
34
12.62
Net margin%
5.33
6.67
5.72
6.66
9.38
12.30
12.64
13.90
14.41
12.51
16.28
12.64
10.84
71
13.43
P/E ratio (avg)x
30.82
33.82
36.51
36.07
36.14
36.14
41.23
44.96
48.37
51.73
16.12
44.96
36.33
46
33.37
EV/EBITx
32.42
29.97
26.82
28.18
26.64
28.08
24.69
26.71
27.33
26.40
23.33
26.71
27.07
80
18.45
FCF yield (avg)%
25.36
24.50
26.94
27.31
29.62
30.75
30.37
27.96
28.12
28.41
6.93
28.41
28.04
15
10.45
FCF margin%
18.93
20.08
19.02
20.98
22.35
19.84
21.75
22.27
22.30
19.61
17.57
21.75
20.53
60
1.515
FCF / Net incomex
1.504
1.393
1.469
1.559
1.533
1.540
1.507
1.428
1.304
1.240
0.407
1.428
1.486
60
8.86
ROIC%
37.16
35.94
36.27
36.13
33.26
32.55
33.44
32.21
34.84
35.22
6.03
33.44
35.03
26
21.53
Return on equity%
8.74
8.60
6.84
6.90
5.33
3.05
3.89
4.49
1.52
0.40
6.11
3.05
4.91
30
13.09
Return on assets%
11.00
13.82
13.14
13.63
11.34
8.61
10.11
11.11
13.00
13.57
23.91
11.11
12.17
42
24.29
EPS₩
70.62
71.13
68.24
64.32
69.50
67.25
70.94
71.95
64.47
69.89
25.44
0.11%
(0.21%)
—
29.47
EPS growth%
13.85
15.66
16.86
19.20
20.46
20.71
22.14
19.75
21.88
19.36
16.47
20.71
19.56
7
18.09
Bookvalue per sh₩
58.80
63.00
66.88
68.76
80.27
81.23
78.59
91.63
90.47
95.68
64.10
3.57%
5.28%
—
48.35
FCF per share₩
48.29
53.36
49.43
48.85
46.55
41.31
41.50
44.80
47.55
51.53
43.38
2.05%
0.73%
—
47.59
Dividend per sh₩
20.97
22.61
25.04
27.02
25.32
24.88
27.01
25.58
24.28
25.15
51.20
(0.14%)
2.31%
—
9.30
Div yield (avg)%
8.92
11.36
11.78
12.27
10.65
12.72
12.51
11.15
12.64
12.51
25.23
12.51
12.02
20
29.29
Payout ratio%
14.78
14.95
12.79
12.08
13.64
12.67
12.34
11.64
9.36
8.94
3.90
11.64
12.51
33
9.860
Shares (diluted)M
9.055
8.653
9.056
9.126
9.538
8.434
8.496
7.775
8.023
8.357
9.997
(2.61%)
(0.89%)
26
21.76
Buyback yield%
6.45
8.70
8.89
7.23
7.53
9.86
8.90
11.24
11.16
11.05
15.74
11.05
8.90
65
1.635
D/E ratiox
1.620
1.559
1.744
1.785
1.716
1.681
1.802
1.849
1.704
1.763
0.355
1.763
1.730
39
0.615
Enterprise value₩B
1.746
1.792
1.738
1.766
1.614
1.606
1.686
1.658
1.517
1.640
1.836
0.32%
0.69%
10
1,891
LT debt₩M
724.0
713.5
703.9
723.2
705.9
756.9
716.2
688.5
628.9
611.6
908.9
(2.83%)
(3.09%)
64
Revenue
₩2.839B
4.93%
1.00×
Cost of revenue
₩1.452B
4.75%
0.98×
Operating expenses
₩467.5M
4.42%
0.95×
Property and equipment
21.10%