31.11
Revenue₩B
54.81
58.74
63.46
68.99
75.05
79.68
87.82
95.15
103.3
113.9
33.22
8.71%
8.33%
68
15.43
Revenue growth%
10.49
12.41
13.15
15.24
15.98
18.69
20.88
19.27
16.77
19.24
14.77
19.24
16.37
52
10.12
Gross margin%
26.85
27.12
24.33
26.95
29.82
31.49
32.07
30.87
32.04
34.13
13.65
32.04
30.35
13
9.22
Operating margin%
10.77
9.16
7.10
6.83
5.07
7.88
6.88
7.30
5.64
6.64
20.91
6.88
6.99
69
7.46
Net margin%
13.91
13.73
16.47
19.10
19.10
19.63
18.36
16.32
18.63
18.20
15.77
18.36
18.28
73
7.801
P/E ratio (avg)x
36.43
38.49
42.36
49.69
49.75
48.21
47.16
51.67
56.94
58.04
31.34
51.67
48.95
48
17.81
EV/EBITx
6.582
6.641
7.268
7.255
7.145
7.780
8.553
7.588
7.606
7.721
9.136
7.721
7.428
45
29.81
FCF yield (avg)%
16.34
18.07
17.17
17.75
20.34
19.22
20.36
22.29
20.60
22.88
23.25
20.60
19.78
11
20.57
FCF margin%
8.23
10.86
9.04
11.68
13.51
16.44
15.83
17.49
19.18
20.05
22.05
17.49
14.67
41
0.529
FCF / Net incomex
0.611
0.617
0.623
0.637
0.665
0.706
0.688
0.696
0.677
0.792
1.411
0.696
0.671
82
26.59
ROIC%
14.07
11.91
12.51
11.53
10.85
11.99
12.44
11.68
8.97
11.53
28.40
11.68
11.79
42
17.49
Return on equity%
1.82
0.40
0.40
0.52
0.40
0.40
0.40
0.40
0.40
1.26
2.19
0.40
0.40
41
23.68
Return on assets%
18.38
17.69
17.73
19.99
19.91
18.63
19.60
21.39
22.64
20.34
25.85
20.34
19.76
56
2,086
EPS₩
3,281
3,165
3,368
3,041
3,268
3,422
3,553
3,583
3,726
3,510
2,262
1.44%
1.53%
—
20.97
EPS growth%
28.28
28.07
29.10
30.36
32.19
29.28
28.24
29.06
27.79
25.07
29.90
28.24
28.67
80
2,828
Bookvalue per sh₩
2,783
2,761
2,945
2,789
2,935
2,875
2,905
2,898
2,673
2,840
2,560
(0.66%)
(0.14%)
—
1,297
FCF per share₩
2,423
2,640
2,709
2,889
2,816
3,149
3,263
3,353
3,520
3,395
3,091
3.81%
2.83%
—
718.63
Dividend per sh₩
1,255
1,405
1,439
1,632
1,746
1,759
1,980
1,998
1,946
2,018
2,254
2.93%
5.21%
—
26.23
Div yield (avg)%
10.63
10.26
10.14
13.12
14.86
15.62
17.40
15.14
16.01
18.06
9.40
16.01
15.00
29
6.02
Payout ratio%
33.29
34.92
35.78
35.46
32.70
33.65
32.70
34.32
34.01
33.47
19.22
33.65
33.83
26
19.71
Shares (diluted)M
14.92
16.65
15.23
15.90
14.01
12.50
11.41
10.07
9.449
9.723
19.01
(7.04%)
(3.44%)
9
15.01
Buyback yield%
5.84
8.05
6.07
4.90
2.09
0.40
0.40
0.40
1.00
3.27
28.56
0.40
2.68
86
0.351
D/E ratiox
2.178
2.424
2.654
3.002
2.807
3.026
3.112
2.873
2.606
2.954
1.389
2.954
2.840
24
97.02
Enterprise value₩B
21.94
22.68
24.91
26.54
28.69
29.55
29.27
27.47
26.81
30.51
91.70
1.24%
3.89%
46
69.68
LT debt₩B
117.9
131.5
127.5
125.0
125.5
133.0
124.8
126.0
129.7
145.1
62.98
2.95%
2.38%
36
Revenue
₩113.9B
8.33%
1.00×
Cost of revenue
₩64.75B
8.13%
0.98×
Operating expenses
₩23.95B
8.63%
1.03×
Goodwill & intangibles
15.23%
Property and equipment
14.42%