60.60
Revenue₩B
135.7
143.7
155.4
168.3
178.0
192.5
203.4
219.5
239.3
255.7
63.13
7.51%
7.20%
10
29.12
Revenue growth%
10.68
13.40
13.35
12.91
13.62
12.33
9.73
10.22
12.43
13.37
23.49
12.33
12.67
14
28.50
Gross margin%
13.03
15.48
18.20
15.50
16.13
17.09
14.97
12.64
12.90
12.92
29.67
12.92
15.22
76
15.36
Operating margin%
12.57
10.06
11.24
8.59
10.97
9.57
9.92
8.40
8.79
10.82
5.83
9.57
9.99
64
9.92
Net margin%
20.56
18.98
21.71
24.42
23.18
20.34
19.54
17.28
16.26
16.91
17.36
17.28
19.94
94
20.04
P/E ratio (avg)x
34.75
37.84
42.87
47.46
50.23
56.31
51.53
58.03
64.30
62.81
34.93
58.03
50.88
7
24.26
EV/EBITx
21.40
22.61
23.42
23.82
22.25
20.78
19.06
20.16
20.18
22.27
24.05
20.18
21.83
56
21.27
FCF yield (avg)%
16.49
17.45
14.56
15.54
17.72
18.06
18.28
16.37
14.87
12.51
25.03
16.37
16.43
87
11.98
FCF margin%
9.53
7.72
6.79
9.19
10.00
8.93
9.47
6.69
7.58
8.38
29.87
8.38
8.66
49
1.749
FCF / Net incomex
2.239
2.241
2.213
2.668
2.672
2.905
2.851
2.801
3.172
3.370
0.744
2.905
2.737
37
21.58
ROIC%
10.52
11.48
9.04
6.44
7.45
8.12
7.76
5.32
4.82
4.41
28.11
5.32
7.61
17
23.00
Return on equity%
22.54
24.69
22.32
19.72
17.37
19.91
19.60
21.18
21.29
19.99
3.98
19.99
20.58
69
22.82
Return on assets%
24.82
27.64
27.08
26.49
26.81
24.98
27.96
28.30
26.04
26.96
3.11
26.96
26.88
57
1,767
EPS₩
770.35
682.82
680.85
673.53
637.84
612.58
552.30
558.63
580.92
584.77
1,934
(1.72%)
(2.87%)
—
5.70
EPS growth%
31.57
33.85
36.76
38.28
40.99
39.89
39.86
40.65
39.66
38.96
7.42
39.86
39.31
41
2,655
Bookvalue per sh₩
1,931
2,099
1,814
1,761
1,807
1,971
1,753
1,642
1,711
1,534
1,981
(3.23%)
(2.82%)
—
4,178
FCF per share₩
1,530
1,531
1,483
1,410
1,577
1,447
1,564
1,718
1,674
1,735
3,847
1.92%
1.39%
—
1,815
Dividend per sh₩
3,361
3,405
3,582
3,186
3,269
3,478
3,270
2,810
2,569
2,347
1,013
(6.41%)
(3.11%)
—
10.71
Div yield (avg)%
32.97
35.74
38.19
37.97
38.25
36.26
35.48
33.97
33.95
31.12
16.25
33.97
35.61
75
26.85
Payout ratio%
21.25
22.39
23.46
25.20
25.27
26.95
28.16
29.28
29.03
27.69
16.37
28.16
26.11
40
31.69
Shares (diluted)M
33.81
36.73
41.01
40.34
40.90
47.35
51.77
57.99
66.38
77.51
30.98
13.64%
8.71%
56
15.06
Buyback yield%
21.63
24.00
23.29
23.11
20.50
18.84
16.41
18.12
17.51
18.42
22.36
18.12
19.67
75
0.717
D/E ratiox
0.611
0.609
0.697
0.808
0.835
0.960
1.104
1.141
1.158
1.208
0.360
1.141
0.897
53
134.8
Enterprise value₩B
84.84
89.08
93.37
107.1
113.2
113.5
131.3
150.7
169.0
181.4
166.0
9.88%
7.90%
42
42.62
LT debt₩B
167.9
167.3
172.1
168.2
190.5
200.4
236.9
281.8
307.3
296.3
152.6
9.24%
7.75%
76
Revenue
₩255.7B
7.20%
1.00×
Cost of revenue
₩142.2B
6.88%
0.97×
Operating expenses
₩61.02B
7.58%
1.04×
Property and equipment
21.35%
Cash and investments
18.04%