433.8
Revenue₩B
362.3
360.1
354.4
348.2
346.9
345.3
352.6
359.3
353.2
358.2
478.8
0.64%
(0.25%)
81
18.17
Revenue growth%
20.16
20.18
21.09
23.43
25.18
24.87
24.61
23.21
26.18
26.97
23.84
24.87
24.02
24
21.09
Gross margin%
22.64
23.39
23.58
25.37
27.42
27.80
25.28
26.80
26.07
27.42
20.04
26.80
25.72
87
15.09
Operating margin%
19.02
16.55
14.40
16.74
17.59
16.76
16.72
16.86
17.50
18.59
21.42
16.86
16.81
64
4.11
Net margin%
14.67
13.28
10.31
10.78
11.84
10.17
7.88
5.18
5.68
8.29
12.20
7.88
10.24
26
16.00
P/E ratio (avg)x
14.89
15.20
15.63
15.12
15.78
16.96
16.16
15.11
14.14
13.40
37.70
15.11
15.16
47
14.60
EV/EBITx
38.33
36.45
39.79
37.07
37.25
35.12
39.55
38.56
39.95
38.09
11.33
38.56
38.21
19
21.61
FCF yield (avg)%
20.65
20.94
18.05
20.22
19.08
19.98
19.83
19.24
21.58
24.40
22.46
19.98
20.10
13
16.57
FCF margin%
20.21
18.64
16.62
18.60
16.74
17.92
18.12
15.73
13.97
13.56
29.36
15.73
17.33
27
0.539
FCF / Net incomex
2.331
2.529
2.827
2.710
2.559
2.365
2.560
2.479
2.343
2.297
1.059
2.365
2.504
19
27.12
ROIC%
20.76
19.82
18.82
20.46
18.35
17.93
16.25
16.45
17.15
14.55
17.30
16.45
18.14
59
26.53
Return on equity%
14.55
14.10
15.85
16.19
17.58
17.46
18.82
18.14
16.48
13.85
12.06
17.46
16.33
88
9.96
Return on assets%
8.71
11.22
10.39
8.30
5.95
8.67
9.40
6.63
8.93
10.93
29.52
8.93
8.82
74
21,720
EPS₩
10,092
10,077
11,367
12,477
12,825
14,316
16,187
17,090
17,728
20,350
23,875
9.67%
7.01%
—
27.82
EPS growth%
20.09
17.28
18.55
16.08
14.98
17.46
18.67
15.69
17.87
15.47
22.28
17.46
17.37
34
24,671
Bookvalue per sh₩
7,634
7,828
8,771
9,489
9,538
9,783
10,332
10,512
11,347
12,049
19,130
4.79%
4.86%
—
14,106
FCF per share₩
17,372
17,020
16,672
18,791
19,974
21,331
23,967
23,942
27,495
29,545
12,999
8.14%
6.62%
—
4,478
Dividend per sh₩
32,629
31,445
33,631
33,167
35,722
32,857
34,244
37,676
33,567
33,593
11,233
(1.22%)
0.39%
—
15.81
Div yield (avg)%
21.33
23.03
21.01
21.25
21.23
23.64
23.98
22.24
22.28
19.47
29.91
22.28
21.79
36
20.55
Payout ratio%
17.54
20.51
23.36
24.84
22.47
19.67
17.24
14.29
15.15
14.69
11.89
15.15
18.60
67
8.602
Shares (diluted)M
9.678
9.340
8.671
8.402
8.150
7.120
7.232
6.865
5.965
5.385
8.782
(7.95%)
(5.98%)
8
5.61
Buyback yield%
10.49
9.47
11.90
12.69
13.28
14.69
14.83
12.00
12.98
14.25
5.09
14.25
12.83
84
0.478
D/E ratiox
0.528
0.464
0.498
0.440
0.405
0.442
0.402
0.441
0.412
0.429
0.395
0.429
0.441
19
378.2
Enterprise value₩B
82.19
73.78
64.96
69.40
64.96
59.66
53.68
54.04
47.92
47.23
200.0
(6.18%)
(5.36%)
71
137.8
LT debt₩B
382.3
360.3
372.6
329.5
294.8
261.1
220.8
225.5
207.5
177.0
251.1
(9.70%)
(7.30%)
83
Revenue
₩358.2B
(0.25%)
1.00×
Cost of revenue
₩178.0B
(0.01%)
1.02×
Operating expenses
₩56.10B
(0.79%)
0.95×
Goodwill & intangibles
15.88%
Property and equipment
15.21%