128.7
Revenue₩B
97.05
102.7
106.7
112.4
117.7
123.2
130.3
133.2
138.0
145.1
139.3
4.27%
4.59%
59
2.34
Revenue growth%
19.02
19.91
17.65
18.05
18.12
17.60
19.37
20.85
18.14
16.70
10.03
18.14
18.13
48
9.04
Gross margin%
0.60
0.40
0.40
2.89
2.80
4.18
5.86
6.57
7.59
6.96
21.72
6.57
3.54
76
8.33
Operating margin%
12.67
13.81
15.26
17.76
15.38
15.22
14.89
14.41
17.35
17.79
29.60
15.22
15.24
50
12.29
Net margin%
9.85
11.76
14.00
16.81
16.38
13.65
15.35
13.90
11.07
11.43
7.08
13.65
13.77
15
10.30
P/E ratio (avg)x
24.90
21.91
22.87
21.09
18.77
19.33
18.34
16.22
15.78
15.48
20.66
16.22
19.05
34
17.26
EV/EBITx
32.66
36.61
35.18
40.41
41.67
44.47
50.43
55.95
55.16
52.69
15.14
52.69
43.07
94
18.00
FCF yield (avg)%
9.38
9.97
7.75
7.72
5.36
4.56
6.32
5.33
8.21
7.39
11.30
6.32
7.55
93
9.03
FCF margin%
20.50
18.73
19.78
19.29
21.10
19.26
20.16
22.70
24.52
24.64
5.14
22.70
20.33
59
1.692
FCF / Net incomex
0.531
0.510
0.502
0.587
0.576
0.558
0.535
0.628
0.747
0.767
1.330
0.628
0.567
78
18.92
ROIC%
26.13
23.17
22.61
22.63
20.87
23.37
21.42
24.40
24.09
25.40
10.90
24.09
23.27
30
11.18
Return on equity%
0.40
0.40
0.40
2.88
1.59
3.75
2.41
0.40
1.35
2.53
9.22
2.41
1.47
17
20.31
Return on assets%
18.84
17.57
18.81
17.61
20.31
20.71
17.98
16.58
16.52
18.05
9.61
17.98
18.01
53
418.55
EPS₩
484.69
463.83
426.54
458.98
482.25
474.49
451.89
407.67
419.14
411.97
460.54
(3.10%)
(0.59%)
—
28.97
EPS growth%
10.78
11.50
13.54
11.90
10.95
13.62
15.35
12.35
11.53
13.95
23.97
13.62
12.13
10
495.73
Bookvalue per sh₩
263.65
260.48
257.26
247.05
276.15
268.38
263.38
278.85
297.99
347.20
148.74
4.69%
2.38%
—
351.91
FCF per share₩
536.19
608.32
699.86
710.57
821.99
786.32
811.16
874.99
938.61
906.14
403.82
1.97%
4.99%
—
438.62
Dividend per sh₩
485.09
518.74
505.98
579.80
668.76
672.12
791.46
794.45
819.98
818.53
491.27
4.12%
5.59%
—
23.61
Div yield (avg)%
0.40
0.40
0.40
0.40
0.47
2.03
0.40
0.44
1.85
4.74
8.44
1.85
0.42
66
14.91
Payout ratio%
8.70
11.30
11.04
9.85
7.25
8.32
11.02
12.56
15.21
15.74
11.94
12.56
11.03
11
226.1
Shares (diluted)M
232.2
214.1
206.2
196.4
199.6
201.3
213.1
182.7
178.5
171.9
225.7
(2.94%)
(2.71%)
90
5.24
Buyback yield%
18.60
15.83
17.04
16.98
18.90
20.02
19.85
20.06
22.89
20.28
15.67
20.06
19.38
43
0.628
D/E ratiox
1.246
1.201
1.133
1.243
1.226
1.364
1.303
1.323
1.303
1.179
0.458
1.303
1.244
5
58.10
Enterprise value₩B
204.0
204.5
233.9
280.7
282.4
342.3
396.5
448.1
468.6
493.0
57.21
11.78%
9.43%
52
150.0
LT debt₩B
141.8
147.1
145.2
160.7
152.7
156.3
165.6
178.1
177.5
169.9
82.39
2.16%
3.01%
14
Revenue
₩145.1B
4.59%
1.00×
Cost of revenue
₩84.32B
4.58%
1.00×
Operating expenses
₩14.22B
4.40%
0.98×
Goodwill & intangibles
19.77%
Property and equipment
18.54%