7.363
Revenue₩B
60.56
64.96
69.56
74.44
81.46
86.70
92.71
101.2
109.9
121.5
7.612
8.32%
8.23%
18
16.91
Revenue growth%
32.60
30.67
31.59
30.22
28.45
31.29
33.43
34.61
37.32
36.67
9.94
34.61
32.09
59
22.50
Gross margin%
13.07
15.68
18.49
20.01
22.25
19.60
18.46
20.27
22.41
22.74
12.67
20.27
19.80
72
18.55
Operating margin%
17.58
18.23
18.66
20.37
21.36
21.91
22.77
22.56
20.84
21.70
12.52
21.91
21.10
93
14.25
Net margin%
9.99
8.63
10.11
10.67
9.62
8.90
6.44
9.00
8.44
10.74
13.09
8.90
9.31
28
35.38
P/E ratio (avg)x
21.16
20.78
22.46
23.23
21.73
19.97
21.21
22.18
23.11
21.34
6.992
21.34
21.53
66
31.22
EV/EBITx
42.35
50.77
53.95
57.29
66.57
76.99
83.81
99.37
99.45
114.5
6.612
99.37
71.78
8
23.16
FCF yield (avg)%
27.60
29.48
30.61
31.06
28.24
26.65
27.95
27.93
27.46
26.66
28.52
27.46
27.94
87
6.90
FCF margin%
3.49
5.47
3.52
5.73
8.58
10.28
11.98
11.65
13.16
11.65
20.64
11.65
9.43
48
0.917
FCF / Net incomex
1.521
1.597
1.702
1.803
1.807
1.671
1.688
1.800
1.804
1.669
1.495
1.688
1.695
38
16.13
ROIC%
23.76
24.84
27.04
26.35
26.82
26.13
28.14
28.61
27.76
28.94
4.54
28.14
26.93
84
12.61
Return on equity%
22.03
22.77
22.65
21.24
19.87
19.55
17.60
16.78
17.58
19.55
20.16
17.60
19.71
78
27.35
Return on assets%
13.18
15.92
14.56
16.41
18.65
18.97
16.09
17.56
15.19
17.13
5.82
17.13
16.25
61
426.43
EPS₩
313.25
310.29
303.68
332.05
343.87
365.63
345.45
340.71
342.87
340.97
476.11
(0.17%)
1.65%
—
17.35
EPS growth%
22.58
21.22
21.72
23.80
22.85
22.97
22.84
25.36
24.77
27.44
16.04
24.77
22.91
5
292.43
Bookvalue per sh₩
599.96
555.24
638.97
591.02
676.43
675.09
744.76
825.50
794.28
883.99
944.44
5.50%
5.33%
—
650.21
FCF per share₩
778.24
877.60
952.87
1,079
1,050
1,105
1,228
1,396
1,589
1,693
628.51
10.03%
8.21%
—
253.39
Dividend per sh₩
316.14
327.67
323.72
347.77
332.59
312.33
286.08
305.45
291.56
306.60
353.30
(1.61%)
(1.39%)
—
22.76
Div yield (avg)%
38.64
38.88
40.35
42.87
42.75
42.39
39.86
42.19
43.10
41.54
26.12
42.19
41.87
88
8.80
Payout ratio%
20.09
17.19
17.39
19.17
17.32
18.97
18.62
18.97
21.89
24.51
21.29
18.97
18.97
26
25.92
Shares (diluted)M
41.04
39.34
39.86
40.20
39.49
45.49
49.84
48.95
49.47
52.95
26.11
6.04%
4.06%
83
20.01
Buyback yield%
9.87
8.41
6.12
7.24
10.08
8.45
10.28
13.02
15.84
16.95
23.99
13.02
9.97
91
1.587
D/E ratiox
1.555
1.584
1.789
2.088
2.134
2.328
2.731
3.165
3.158
3.680
1.570
3.158
2.231
86
68.28
Enterprise value₩B
22.40
24.84
27.03
29.30
32.55
29.51
27.58
25.53
27.02
25.14
82.65
(5.04%)
1.44%
93
29.85
LT debt₩B
152.9
157.9
174.2
204.5
222.0
266.9
262.3
276.9
296.8
353.6
48.65
9.76%
9.08%
87
Revenue
₩121.5B
8.23%
1.00×
Cost of revenue
₩62.83B
8.20%
1.00×
Operating expenses
₩16.43B
7.54%
0.94×
Goodwill & intangibles
17.37%
Property and equipment
16.62%