4.650
Revenue₩B
49.94
53.54
57.67
62.27
66.64
71.84
75.71
79.42
85.74
92.16
5.031
6.70%
6.99%
38
14.95
Revenue growth%
19.86
17.84
15.60
14.23
15.24
15.40
16.62
18.80
20.62
18.37
12.11
18.37
17.23
20
29.35
Gross margin%
11.51
13.08
12.77
12.24
12.24
11.69
12.39
11.19
12.45
11.73
2.96
11.73
12.24
74
6.79
Operating margin%
9.20
6.84
4.09
3.14
4.67
5.94
4.33
4.96
6.82
7.95
4.33
5.94
5.45
56
23.18
Net margin%
23.16
22.21
24.88
23.19
21.49
19.31
20.18
19.59
17.72
16.55
24.23
19.31
20.84
88
27.53
P/E ratio (avg)x
32.34
34.87
38.89
43.02
42.22
42.93
43.15
42.78
44.39
48.81
37.36
43.15
42.85
89
26.97
EV/EBITx
14.38
13.32
12.95
11.55
10.35
10.09
10.72
10.37
11.20
10.90
31.83
10.72
11.05
27
17.80
FCF yield (avg)%
3.89
4.21
1.81
3.03
5.17
4.89
5.36
5.28
6.57
9.42
13.01
5.36
5.03
64
5.55
FCF margin%
33.80
36.29
37.00
39.23
38.49
36.27
38.71
40.55
39.78
39.36
15.47
39.36
38.60
16
1.203
FCF / Net incomex
0.440
0.390
0.415
0.362
0.387
0.421
0.391
0.366
0.318
0.296
1.317
0.366
0.388
27
16.62
ROIC%
1.96
0.40
0.40
0.47
0.40
3.11
4.93
4.37
3.27
4.69
6.47
4.37
2.54
62
3.54
Return on equity%
30.63
31.50
32.69
35.60
36.78
34.98
36.57
38.06
36.65
39.09
26.67
36.65
36.08
65
25.86
Return on assets%
0.40
0.40
0.87
0.40
0.40
1.15
1.51
3.04
5.12
7.29
13.16
3.04
1.01
37
372.15
EPS₩
224.04
244.74
258.07
241.20
228.31
235.50
247.64
258.65
237.76
224.77
403.49
(0.31%)
0.85%
—
6.77
EPS growth%
24.90
25.48
24.44
22.99
20.70
19.95
17.45
16.99
16.51
16.42
17.01
16.99
20.32
8
225.47
Bookvalue per sh₩
233.14
226.26
225.05
238.85
231.57
241.90
247.26
262.10
297.69
329.36
145.76
7.30%
3.25%
—
256.43
FCF per share₩
125.34
127.94
129.32
138.91
143.07
144.84
147.03
150.75
157.17
139.71
463.86
(0.47%)
1.66%
—
158.52
Dividend per sh₩
196.23
190.50
191.35
197.36
214.79
236.88
228.60
263.50
266.53
257.53
93.46
3.70%
3.23%
—
5.70
Div yield (avg)%
27.32
24.76
24.67
22.92
22.21
22.73
23.52
20.65
21.58
20.61
9.49
21.58
22.82
92
3.56
Payout ratio%
1.56
4.53
4.20
5.48
8.00
8.08
7.29
4.45
3.02
3.29
4.37
4.45
4.49
51
63.20
Shares (diluted)M
45.12
40.95
34.65
32.99
28.33
29.76
27.78
27.51
29.29
28.81
61.03
0.34%
(5.56%)
23
9.48
Buyback yield%
32.95
32.45
30.71
33.55
35.74
34.75
31.79
33.94
31.99
32.30
26.91
32.30
32.70
24
1.705
D/E ratiox
1.982
2.317
2.234
2.464
2.521
2.736
2.981
2.851
2.976
3.420
1.640
2.976
2.628
12
20.47
Enterprise value₩B
18.29
16.77
18.35
20.77
20.97
22.84
22.06
23.47
26.16
26.94
30.81
5.14%
5.06%
82
9.211
LT debt₩B
120.0
114.8
126.2
118.9
125.6
144.5
166.0
163.1
189.5
203.5
24.49
10.14%
6.71%
28
Revenue
₩92.16B
6.99%
1.00×
Cost of revenue
₩41.63B
6.84%
0.99×
Operating expenses
₩22.49B
7.32%
1.03×
Property and equipment
15.35%