526.0
Revenue₩B
342.7
364.8
383.1
402.6
419.5
434.9
468.1
498.4
533.8
552.4
540.1
5.66%
5.28%
72
24.42
Revenue growth%
6.45
5.81
7.56
5.90
8.11
9.48
11.06
8.83
5.96
5.91
7.46
8.83
7.01
70
12.33
Gross margin%
8.74
8.21
8.78
10.39
8.38
6.18
6.61
6.33
4.34
4.82
23.14
6.18
7.41
81
7.11
Operating margin%
16.94
16.29
18.68
20.36
21.23
22.24
21.97
22.65
20.84
21.26
28.60
21.97
21.04
30
27.28
Net margin%
18.25
16.90
15.50
13.11
11.08
13.93
14.37
15.45
16.80
15.18
19.67
15.18
15.32
12
37.09
P/E ratio (avg)x
6.975
5.997
5.643
5.477
5.202
5.011
4.457
3.793
4.029
4.315
34.82
4.315
5.107
80
30.95
EV/EBITx
20.22
19.49
23.12
26.33
30.97
32.58
35.30
36.82
35.73
36.89
34.15
35.73
31.78
92
6.00
FCF yield (avg)%
16.08
16.60
16.12
16.56
14.07
13.43
14.76
16.82
15.44
14.69
23.47
14.76
15.76
53
25.43
FCF margin%
5.32
4.73
6.73
4.35
1.68
2.63
2.62
3.87
3.04
3.41
27.71
3.04
3.64
73
1.420
FCF / Net incomex
2.052
2.069
2.091
2.437
2.817
2.766
2.839
2.902
3.184
3.477
0.295
2.902
2.792
28
8.95
ROIC%
23.51
22.72
25.49
27.71
29.81
31.96
30.77
28.87
26.63
23.89
11.98
28.87
27.17
36
28.74
Return on equity%
10.51
8.26
8.66
10.10
11.18
10.95
12.27
10.25
10.06
7.99
7.54
10.25
10.17
21
26.72
Return on assets%
9.57
12.06
11.18
10.76
12.61
12.26
14.28
13.82
14.33
14.78
16.61
14.28
12.43
21
5,381
EPS₩
2,550
2,699
3,023
3,014
2,872
2,613
2,332
2,302
2,166
2,286
5,979
(4.46%)
(0.84%)
—
15.55
EPS growth%
27.63
25.92
23.07
22.38
22.13
19.39
18.34
18.58
18.81
19.76
3.04
18.81
20.95
23
7,894
Bookvalue per sh₩
10,576
9,322
8,385
7,589
7,960
8,522
9,013
7,946
8,354
8,431
9,587
1.16%
(2.26%)
—
5,326
FCF per share₩
7,017
7,373
6,890
6,186
6,298
5,718
5,374
5,597
5,999
6,053
3,989
(0.79%)
(1.55%)
—
17,567
Dividend per sh₩
7,090
7,379
6,703
6,023
6,040
5,961
6,003
6,250
5,720
5,994
17,628
(0.15%)
(0.53%)
—
18.42
Div yield (avg)%
19.66
18.97
17.37
16.16
15.60
13.74
12.52
14.00
12.54
10.94
7.89
12.54
14.80
28
7.24
Payout ratio%
6.58
7.02
6.94
5.67
6.44
3.78
5.21
3.50
1.00
0.40
4.23
3.50
5.44
23
18.37
Shares (diluted)M
18.81
18.66
20.46
17.80
16.27
15.84
14.32
14.14
15.56
17.02
18.35
0.90%
(0.75%)
28
27.94
Buyback yield%
33.66
32.26
30.53
27.92
25.97
27.66
29.48
29.22
31.04
28.73
9.29
29.22
29.35
6
1.565
D/E ratiox
1.523
1.403
1.335
1.343
1.373
1.312
1.283
1.270
1.330
1.427
0.965
1.312
1.339
56
279.4
Enterprise value₩B
713.8
848.0
1,022
1,036
1,126
1,094
1,067
1,145
1,184
1,286
347.7
2.70%
6.27%
57
186.9
LT debt₩B
799.0
745.2
692.8
774.7
785.9
734.1
714.0
710.9
809.9
784.6
145.7
(0.03%)
(0.04%)
42
Revenue
₩552.4B
5.28%
1.00×
Cost of revenue
₩319.3B
5.30%
1.00×
Operating expenses
₩76.90B
4.86%
0.96×
Cash and investments
16.59%
Property and equipment
15.28%