7.703
Revenue₩B
11.06
11.64
12.25
13.03
13.83
14.42
15.26
15.79
17.01
18.11
8.276
5.55%
5.72%
58
8.63
Revenue growth%
27.25
27.87
29.31
27.33
25.18
25.40
22.52
22.14
21.16
20.88
19.01
22.14
25.29
94
17.60
Gross margin%
22.87
21.21
22.74
23.77
23.52
23.76
23.20
21.95
20.20
20.84
23.77
21.95
22.80
52
4.64
Operating margin%
4.21
2.56
2.27
5.19
2.36
1.54
0.40
0.40
3.07
5.02
8.75
1.54
2.46
16
19.21
Net margin%
20.01
21.75
23.98
26.46
28.15
26.91
29.91
27.71
26.78
28.63
23.59
27.71
26.84
74
37.14
P/E ratio (avg)x
15.65
17.00
18.20
20.95
24.07
23.36
27.31
30.62
34.40
37.43
11.05
30.62
23.71
24
28.07
EV/EBITx
30.25
34.55
34.12
34.44
36.37
34.11
38.34
38.70
43.32
49.71
17.82
38.70
35.46
82
29.66
FCF yield (avg)%
10.42
7.57
6.51
8.38
9.19
10.31
9.63
8.87
6.80
5.13
13.76
8.87
8.62
10
6.84
FCF margin%
14.24
15.96
17.56
18.71
19.42
18.01
18.33
17.70
16.93
15.66
4.87
17.70
17.63
55
0.314
FCF / Net incomex
2.636
2.835
3.303
3.732
4.172
4.373
4.604
5.194
6.000
5.986
1.365
5.194
4.273
33
8.80
ROIC%
7.96
6.74
7.50
4.80
6.95
4.46
1.47
2.72
4.22
2.77
16.20
2.77
4.63
50
9.29
Return on equity%
3.06
2.95
1.59
0.40
1.49
4.34
6.78
7.04
9.49
7.22
20.70
7.04
3.70
19
5.24
Return on assets%
10.94
12.93
15.67
18.66
19.83
18.04
19.57
17.02
19.19
17.11
3.57
18.04
17.58
51
84.57
EPS₩
95.20
105.33
110.61
108.13
117.02
111.00
101.58
100.42
105.44
113.63
93.39
(0.59%)
2.14%
—
4.06
EPS growth%
0.47
2.94
0.40
0.40
2.70
4.98
4.33
4.22
5.77
7.60
14.82
4.98
3.58
86
236.27
Bookvalue per sh₩
276.18
293.26
322.77
311.70
280.95
270.11
302.64
284.16
271.04
248.49
313.16
(2.43%)
(1.61%)
—
142.08
FCF per share₩
259.59
314.55
352.20
345.25
379.72
442.23
501.02
507.43
568.60
574.95
119.71
8.65%
10.19%
—
187.53
Dividend per sh₩
144.52
143.67
154.01
157.85
156.84
152.07
161.81
157.63
139.62
139.48
239.54
(2.32%)
0.22%
—
10.88
Div yield (avg)%
7.40
5.37
8.24
9.76
8.81
7.98
6.62
7.12
6.52
6.27
5.42
6.62
7.26
81
28.58
Payout ratio%
8.66
9.14
11.83
12.95
11.60
11.40
11.42
11.25
9.83
7.99
16.11
11.25
11.32
13
31.56
Shares (diluted)M
32.06
29.45
28.96
29.26
29.91
34.00
33.40
33.06
35.33
37.71
31.00
4.75%
2.54%
53
12.06
Buyback yield%
25.33
25.65
26.77
28.57
27.03
24.28
25.97
27.41
29.41
29.98
22.52
27.41
26.90
25
1.735
D/E ratiox
0.600
0.611
0.597
0.564
0.544
0.611
0.632
0.584
0.653
0.645
0.265
0.632
0.606
85
12.21
Enterprise value₩B
3.952
4.540
4.706
5.524
5.540
6.138
6.710
7.569
7.405
7.468
5.386
6.15%
7.86%
26
5.000
LT debt₩B
4.443
4.830
5.164
5.494
5.258
4.958
4.924
5.539
5.271
5.707
4.399
1.65%
3.41%
89
Revenue
₩18.11B
5.72%
1.00×
Cost of revenue
₩10.80B
5.80%
1.01×
Operating expenses
₩3.745B
5.48%
0.98×
Property and equipment
15.42%