63.79
Revenue₩B
109.3
108.6
109.4
112.1
111.6
109.6
107.2
107.9
110.5
111.9
68.39
0.05%
0.46%
50
19.53
Revenue growth%
5.63
7.39
4.84
2.24
1.82
0.40
0.40
3.29
2.95
2.78
27.64
2.78
2.87
15
6.78
Gross margin%
30.61
33.05
32.44
30.85
32.50
32.88
30.88
29.66
30.26
29.90
10.16
30.26
30.87
39
12.49
Operating margin%
26.19
24.76
24.67
25.27
23.31
20.47
17.99
18.42
19.25
20.03
23.81
19.25
21.89
37
9.25
Net margin%
10.43
12.72
14.32
13.79
15.02
17.86
19.47
21.90
23.13
22.96
4.50
21.90
16.44
11
18.81
P/E ratio (avg)x
16.65
16.58
18.21
21.53
24.60
26.77
29.10
31.07
33.83
37.29
28.76
31.07
25.68
6
21.96
EV/EBITx
50.08
59.92
57.56
61.71
62.35
70.50
79.49
94.89
103.1
117.0
33.27
94.89
66.43
73
22.96
FCF yield (avg)%
10.44
9.15
8.28
8.44
10.41
13.09
12.47
9.94
12.19
14.62
8.20
12.47
10.43
7
5.05
FCF margin%
18.62
18.24
20.01
19.88
17.01
19.66
20.91
23.73
21.19
21.68
6.78
21.19
19.95
90
0.789
FCF / Net incomex
0.552
0.498
0.507
0.532
0.578
0.503
0.463
0.464
0.440
0.472
1.264
0.464
0.501
22
12.97
ROIC%
22.12
23.08
20.11
20.22
17.77
17.04
14.34
12.82
12.44
12.18
16.79
12.82
17.41
70
7.41
Return on equity%
19.73
19.19
20.36
18.67
18.76
17.68
16.70
16.48
16.61
19.17
24.70
16.70
18.71
39
22.77
Return on assets%
8.94
10.95
8.78
10.30
11.71
12.46
14.69
14.38
15.86
17.48
16.51
14.69
12.08
86
2,334
EPS₩
4,841
4,637
5,170
5,343
5,761
5,487
6,018
5,695
5,446
5,403
2,526
(1.28%)
0.47%
—
3.21
EPS growth%
11.51
12.19
13.15
14.95
13.17
10.35
10.70
7.88
6.67
7.48
11.41
7.88
11.11
35
1,383
Bookvalue per sh₩
2,954
3,024
3,079
2,973
3,194
3,460
3,365
3,225
3,029
3,081
3,243
(0.71%)
0.96%
—
3,536
FCF per share₩
3,413
3,618
3,821
3,775
4,277
4,720
4,360
4,728
5,282
4,966
3,837
3.03%
3.64%
—
3,952
Dividend per sh₩
1,690
1,736
1,957
2,332
2,374
2,344
2,363
2,313
2,295
2,327
3,112
(0.40%)
3.46%
—
8.16
Div yield (avg)%
19.44
18.68
20.17
17.33
17.61
16.95
17.80
17.67
14.72
12.37
17.75
16.95
17.64
79
17.78
Payout ratio%
21.98
20.01
18.77
20.70
18.32
20.00
20.22
17.63
18.63
20.41
9.69
20.00
20.00
82
25.27
Shares (diluted)M
30.21
29.71
34.20
33.27
36.10
36.41
35.95
37.28
37.05
38.86
25.50
1.48%
3.37%
87
26.42
Buyback yield%
29.32
28.66
25.99
26.24
27.28
26.20
26.72
24.65
27.56
26.31
16.10
26.31
26.51
41
1.135
D/E ratiox
0.474
0.485
0.536
0.587
0.644
0.586
0.574
0.511
0.527
0.524
1.326
0.527
0.532
78
121.3
Enterprise value₩B
226.3
259.6
265.4
267.4
284.3
279.7
304.7
349.0
407.3
437.9
49.05
9.02%
7.96%
90
82.25
LT debt₩B
87.74
96.38
97.62
112.9
121.0
124.1
138.4
151.9
172.3
173.9
6.817
7.51%
7.72%
86
Revenue
₩111.9B
0.46%
1.00×
Cost of revenue
₩78.34B
0.46%
1.00×
Operating expenses
₩19.28B
0.19%
0.97×
Goodwill & intangibles
17.36%
Property and equipment
17.08%