89.51
Revenue₩B
114.4
119.1
129.4
139.5
145.3
151.0
158.8
171.8
181.0
193.4
92.75
5.89%
6.28%
83
15.00
Revenue growth%
3.05
1.83
2.82
1.08
0.40
0.40
0.76
0.40
0.40
1.16
8.85
0.40
0.92
48
27.34
Gross margin%
26.97
24.22
23.97
21.13
22.08
19.32
17.30
15.43
17.27
16.00
25.58
17.27
20.23
13
4.00
Operating margin%
20.11
18.99
21.61
22.33
23.44
22.65
25.36
25.78
23.76
22.00
25.42
23.76
22.49
35
26.15
Net margin%
9.96
7.55
10.02
9.02
8.80
9.32
6.57
7.79
7.07
4.95
16.82
7.07
8.29
27
30.22
P/E ratio (avg)x
11.80
12.13
12.18
11.89
10.79
11.20
10.88
11.05
11.56
12.66
29.72
11.20
11.68
34
27.69
EV/EBITx
35.73
37.56
36.57
35.38
35.05
32.99
35.86
33.34
37.27
42.18
16.86
35.86
35.79
26
10.61
FCF yield (avg)%
7.61
4.76
6.90
8.74
6.53
4.27
1.90
4.54
7.27
8.08
9.57
4.54
6.71
21
28.39
FCF margin%
21.95
24.07
22.28
23.18
22.05
24.10
22.99
24.46
26.92
28.35
9.35
24.46
23.62
68
1.732
FCF / Net incomex
0.188
0.198
0.187
0.166
0.149
0.140
0.139
0.140
0.132
0.129
0.899
0.139
0.144
7
28.59
ROIC%
7.21
4.54
6.38
5.09
3.04
0.40
2.63
0.40
2.70
3.64
3.86
2.63
3.34
88
10.04
Return on equity%
14.55
14.75
15.87
14.52
13.00
14.60
14.92
12.57
12.92
12.37
27.34
12.92
14.53
65
28.69
Return on assets%
22.56
21.99
23.15
22.80
23.63
26.57
26.30
23.36
24.29
21.95
10.27
24.29
23.26
9
1,308
EPS₩
802.46
797.55
853.48
964.98
1,131
1,127
1,112
1,301
1,463
1,386
1,430
4.14%
5.91%
—
16.59
EPS growth%
10.66
11.82
14.74
11.88
14.23
13.22
11.53
11.66
9.76
7.70
12.34
11.53
11.74
15
1,597
Bookvalue per sh₩
462.31
492.08
444.43
419.38
454.70
403.27
400.98
411.91
377.81
362.77
1,689
(4.42%)
(3.29%)
—
1,406
FCF per share₩
336.24
353.35
325.38
346.40
313.56
299.74
277.59
249.67
250.21
215.53
1,708
(7.22%)
(4.67%)
—
1,266
Dividend per sh₩
1,009
1,088
984.93
1,091
1,127
1,222
1,232
1,308
1,185
1,177
696.41
0.88%
0.79%
—
13.62
Div yield (avg)%
30.31
31.06
30.45
30.02
28.44
29.04
27.35
24.58
27.26
29.11
24.68
27.35
29.07
60
4.62
Payout ratio%
14.80
17.29
17.39
19.74
17.38
17.85
16.98
17.07
17.24
19.71
4.19
17.24
17.33
66
35.36
Shares (diluted)M
26.90
23.45
25.55
23.46
25.53
27.17
23.71
23.30
23.08
24.07
34.91
(1.17%)
(2.13%)
28
7.68
Buyback yield%
16.21
18.28
18.70
20.95
20.41
23.20
22.69
24.61
24.78
24.83
3.51
24.61
21.82
39
0.480
D/E ratiox
1.488
1.604
1.582
1.604
1.498
1.374
1.246
1.385
1.422
1.536
1.124
1.385
1.493
80
16.00
Enterprise value₩B
143.7
137.2
122.4
119.0
130.2
129.3
126.5
130.4
140.1
152.9
123.4
3.26%
(0.59%)
21
92.36
LT debt₩B
59.01
60.23
58.26
57.22
57.88
51.05
47.78
44.14
43.82
40.54
7.731
(6.87%)
(4.75%)
66
Revenue
₩193.4B
6.28%
1.00×
Cost of revenue
₩94.16B
6.59%
1.03×
Operating expenses
₩37.89B
5.73%
0.95×
Property and equipment
17.43%
Cash and investments
16.30%