331.5
Revenue₩B
200.1
221.4
236.5
259.3
282.2
299.3
317.3
337.1
368.2
393.3
343.6
6.86%
7.75%
47
12.34
Revenue growth%
19.66
20.24
20.58
20.28
22.44
22.59
24.97
24.08
27.05
24.97
21.31
24.97
22.52
79
9.40
Gross margin%
10.94
13.49
14.64
13.03
15.30
13.95
12.99
10.62
9.87
7.04
24.02
10.62
13.01
39
11.31
Operating margin%
8.22
7.19
9.92
10.36
7.48
8.67
7.24
5.11
5.99
7.45
20.89
7.24
7.46
56
10.81
Net margin%
29.78
29.37
26.44
26.06
27.42
29.73
30.52
31.84
29.69
30.29
4.33
30.29
29.71
37
24.49
P/E ratio (avg)x
6.927
6.499
6.341
5.824
6.274
5.536
5.892
6.529
6.569
6.568
16.39
6.529
6.420
84
18.42
EV/EBITx
31.12
32.73
37.63
44.74
53.08
52.78
62.98
65.22
72.85
79.79
27.45
65.22
52.93
13
26.67
FCF yield (avg)%
20.33
20.13
22.89
20.90
23.39
25.05
23.94
22.70
20.51
17.77
27.83
22.70
21.80
18
5.91
FCF margin%
19.00
21.87
20.58
22.26
21.20
22.16
19.92
21.23
19.02
21.72
23.80
21.23
21.22
37
1.677
FCF / Net incomex
2.180
2.472
2.700
3.108
3.122
3.432
3.912
4.131
4.420
4.411
0.648
4.131
3.277
27
25.84
ROIC%
8.10
10.07
12.91
15.30
16.88
16.48
17.82
20.26
21.08
19.10
12.68
19.10
16.68
93
28.71
Return on equity%
19.56
16.95
16.50
13.86
13.49
12.05
12.01
12.45
11.07
13.64
8.17
12.05
13.56
92
23.52
Return on assets%
2.06
0.40
1.54
0.40
2.21
1.97
4.62
1.96
3.56
3.85
9.56
3.56
2.01
57
6,068
EPS₩
27,597
28,463
30,284
33,104
33,360
31,176
33,117
32,851
35,556
35,308
6,691
1.14%
2.84%
—
4.48
EPS growth%
25.04
25.72
28.18
28.47
25.71
27.23
28.90
30.18
31.17
29.66
13.54
29.66
28.32
91
19,811
Bookvalue per sh₩
24,040
27,149
31,244
35,135
34,190
35,174
35,225
34,745
38,099
43,542
25,333
4.95%
7.11%
—
25,296
FCF per share₩
17,108
15,530
15,852
15,137
15,928
15,982
16,674
18,366
19,146
17,575
13,786
1.99%
0.06%
—
4,871
Dividend per sh₩
8,902
10,036
11,049
11,283
11,249
13,050
12,999
14,650
14,729
17,349
9,472
9.05%
8.61%
—
27.65
Div yield (avg)%
19.74
21.77
18.98
16.82
15.02
14.48
16.16
14.36
14.34
13.79
11.15
14.36
15.59
56
13.93
Payout ratio%
15.61
16.49
15.42
15.62
12.85
14.97
17.47
15.45
15.08
14.96
22.94
15.08
15.44
20
7.762
Shares (diluted)M
7.573
7.721
8.134
7.089
6.303
5.747
6.013
6.176
5.711
4.899
7.491
(4.91%)
(3.69%)
18
15.68
Buyback yield%
10.99
11.86
9.33
11.98
13.73
15.71
14.94
17.68
17.73
15.79
5.45
15.79
14.34
78
1.639
D/E ratiox
1.594
1.583
1.656
1.801
1.838
1.934
1.905
1.976
2.346
2.363
0.768
1.976
1.871
10
128.6
Enterprise value₩B
52.01
53.39
62.69
68.29
71.18
70.76
79.52
92.87
96.12
113.2
104.6
9.72%
9.06%
64
284.7
LT debt₩B
391.9
445.9
476.4
552.2
535.0
592.1
577.1
586.4
616.4
664.5
30.37
4.43%
6.41%
16
Revenue
₩393.3B
7.75%
1.00×
Cost of revenue
₩256.9B
7.77%
1.00×
Operating expenses
₩42.21B
8.53%
1.08×
Goodwill & intangibles
20.29%
Property and equipment
19.06%
Cash and investments
15.29%