35.98
Revenue₩B
51.78
55.34
59.02
63.59
67.73
71.50
76.82
83.05
87.79
94.80
39.78
6.96%
6.89%
16
20.10
Revenue growth%
6.28
4.07
6.04
3.71
1.12
0.40
0.40
0.40
0.40
0.42
22.92
0.40
0.77
76
3.75
Gross margin%
9.01
9.90
7.31
5.87
7.75
10.57
11.63
13.56
11.32
11.94
3.39
11.63
10.24
61
29.30
Operating margin%
29.71
28.84
26.12
26.77
24.73
26.46
28.33
27.15
28.92
26.49
11.03
27.15
26.96
70
17.67
Net margin%
13.90
14.78
16.18
14.93
17.14
14.40
17.09
17.23
19.77
19.78
18.23
17.23
16.63
62
15.60
P/E ratio (avg)x
14.82
15.71
16.47
17.54
18.97
20.62
22.80
27.31
32.39
37.21
14.96
27.31
19.79
46
16.37
EV/EBITx
36.44
39.10
40.94
42.06
45.63
46.07
54.37
57.39
67.82
79.67
30.65
57.39
45.85
52
10.24
FCF yield (avg)%
5.26
2.60
1.06
2.97
1.83
1.70
0.40
1.77
1.04
0.40
26.25
1.04
1.74
42
9.51
FCF margin%
23.93
26.87
28.54
31.35
29.51
27.20
29.17
30.93
33.60
34.47
27.17
30.93
29.34
66
0.120
FCF / Net incomex
2.548
2.880
2.828
2.726
2.730
2.980
3.176
3.298
3.071
2.842
0.928
3.071
2.861
79
26.51
ROIC%
17.51
19.48
19.78
20.49
18.18
19.16
16.34
14.65
17.46
16.60
27.64
16.60
17.85
22
22.41
Return on equity%
28.02
27.09
26.83
26.41
25.22
25.03
22.88
24.63
22.02
20.51
18.28
22.88
25.12
13
28.90
Return on assets%
25.74
24.31
21.90
21.09
22.60
24.95
24.13
24.91
22.88
24.95
22.50
24.91
24.22
85
2,634
EPS₩
1,945
2,026
2,283
2,396
2,393
2,535
2,479
2,986
3,585
3,659
2,717
8.86%
6.33%
—
9.70
EPS growth%
21.51
23.83
26.65
27.04
28.91
30.76
30.38
33.04
35.89
35.70
21.96
33.04
29.64
54
948.39
Bookvalue per sh₩
2,243
2,418
2,466
2,583
2,409
2,227
2,116
2,008
1,746
1,624
836.49
(7.58%)
(4.22%)
—
1,526
FCF per share₩
3,623
4,127
4,482
4,404
4,081
3,928
4,080
4,551
4,325
5,019
1,295
4.23%
3.45%
—
2,274
Dividend per sh₩
1,436
1,612
1,585
1,455
1,540
1,601
1,575
1,512
1,431
1,523
2,451
(0.22%)
1.68%
—
10.04
Div yield (avg)%
8.56
9.55
9.84
7.90
9.53
10.52
13.21
16.03
16.71
19.45
14.39
16.03
10.18
29
10.24
Payout ratio%
19.38
18.64
18.08
19.83
19.42
19.00
18.53
18.71
16.84
17.11
23.50
18.53
18.67
23
32.05
Shares (diluted)M
38.82
43.11
45.78
51.95
51.69
55.51
54.34
63.36
61.37
59.27
31.88
2.78%
4.59%
11
18.13
Buyback yield%
14.76
15.91
14.03
13.61
12.45
10.39
7.66
5.81
8.47
11.03
27.86
8.47
11.74
45
0.972
D/E ratiox
0.521
0.552
0.523
0.480
0.461
0.521
0.553
0.571
0.609
0.700
1.758
0.571
0.537
78
94.13
Enterprise value₩B
99.81
106.6
113.0
116.4
119.8
118.9
125.9
117.8
107.4
102.4
115.1
(3.08%)
(0.07%)
55
51.63
LT debt₩B
51.90
54.46
60.18
62.11
66.45
65.85
65.35
63.85
62.69
72.49
99.48
1.75%
4.98%
68
Revenue
₩94.80B
6.89%
1.00×
Cost of revenue
₩57.27B
6.98%
1.01×
Operating expenses
₩15.49B
5.90%
0.91×
Property and equipment
20.95%