17.25
Revenue₩B
31.51
34.78
37.90
41.36
44.78
48.33
52.64
56.20
60.49
64.28
18.68
7.50%
8.22%
8
11.04
Revenue growth%
22.97
21.66
19.76
17.97
19.16
16.20
14.96
12.39
13.54
13.10
22.27
13.54
17.08
82
17.56
Gross margin%
12.16
14.83
12.26
13.45
15.05
13.81
10.92
12.10
14.20
13.66
13.11
13.66
13.56
47
28.89
Operating margin%
20.72
20.74
20.80
17.80
18.54
20.59
20.97
21.42
22.39
20.91
28.15
20.97
20.77
6
11.51
Net margin%
5.81
6.31
4.98
6.52
5.85
8.30
5.76
7.01
7.23
6.60
17.73
7.01
6.42
19
12.86
P/E ratio (avg)x
34.05
35.84
39.31
39.36
38.84
38.56
36.50
37.86
42.20
41.50
33.36
38.56
38.70
34
25.20
EV/EBITx
25.28
28.66
31.80
34.94
35.48
35.65
34.48
39.25
41.12
40.35
16.77
39.25
35.21
84
27.31
FCF yield (avg)%
22.06
20.21
17.64
16.85
16.49
19.07
17.22
14.39
13.90
11.13
29.74
14.39
17.03
75
18.53
FCF margin%
7.71
8.70
8.58
8.24
8.62
8.83
8.28
9.04
9.98
8.58
15.43
8.83
8.60
10
1.100
FCF / Net incomex
1.181
1.208
1.315
1.286
1.393
1.356
1.398
1.562
1.728
1.981
0.956
1.562
1.375
87
28.04
ROIC%
18.86
20.96
23.60
24.26
24.94
24.35
25.21
25.08
23.19
25.93
7.52
25.08
24.30
7
3.21
Return on equity%
30.28
27.79
30.49
30.60
30.16
32.12
33.76
33.70
35.04
36.80
28.94
33.76
31.36
22
25.85
Return on assets%
19.76
18.60
20.48
21.85
21.61
21.04
20.55
18.30
18.28
17.03
29.61
18.30
20.12
63
1,833
EPS₩
1,243
1,129
1,236
1,134
1,222
1,090
1,081
1,105
1,116
1,063
1,916
(2.75%)
(1.94%)
—
3.46
EPS growth%
20.85
21.67
24.27
22.51
22.48
20.16
21.64
21.34
19.08
19.96
4.09
20.16
21.49
11
1,887
Bookvalue per sh₩
1,080
1,045
1,123
1,029
1,026
956.24
1,046
913.47
853.15
858.27
1,034
(3.50%)
(2.04%)
—
994.15
FCF per share₩
1,840
2,047
2,145
2,018
2,029
2,116
2,374
2,607
2,400
2,626
735.58
5.29%
4.32%
—
1,620
Dividend per sh₩
1,635
1,648
1,615
1,743
1,798
1,946
2,152
2,253
2,320
2,236
1,734
4.45%
4.14%
—
5.57
Div yield (avg)%
13.79
11.76
14.02
11.55
10.47
11.90
9.01
9.11
7.08
8.71
5.47
9.01
11.01
79
8.69
Payout ratio%
2.40
2.98
4.54
5.21
7.35
9.86
8.53
6.65
4.97
2.35
23.03
6.65
5.09
56
9.109
Shares (diluted)M
8.859
9.040
8.379
9.161
10.24
9.815
9.738
10.74
9.953
10.78
8.958
1.03%
1.65%
90
16.40
Buyback yield%
16.61
16.68
15.51
14.70
12.12
10.60
8.56
10.18
9.64
8.97
16.07
9.64
11.36
41
0.197
D/E ratiox
1.934
1.871
2.039
1.927
1.902
1.747
1.503
1.509
1.646
1.621
0.732
1.621
1.809
67
8.358
Enterprise value₩B
11.66
11.48
11.34
12.36
12.97
14.44
14.80
16.99
15.93
18.46
3.867
7.32%
4.02%
79
42.47
LT debt₩B
8.559
7.535
7.680
7.672
6.756
6.359
6.905
6.525
7.001
7.111
8.875
1.03%
(3.28%)
32
Revenue
₩64.28B
8.22%
1.00×
Cost of revenue
₩44.62B
8.35%
1.01×
Operating expenses
₩6.117B
7.89%
0.97×
Property and equipment
17.63%