300.9
Revenue₩B
215.0
227.8
241.3
255.9
266.1
282.4
299.3
319.5
335.6
349.0
317.5
5.58%
5.27%
91
11.84
Revenue growth%
30.62
30.08
32.90
30.29
27.69
30.13
31.48
30.08
28.37
25.89
27.79
30.08
30.11
41
3.00
Gross margin%
26.03
23.72
21.02
20.06
22.67
20.81
21.35
18.39
17.55
15.61
15.71
18.39
20.91
6
16.01
Operating margin%
16.23
14.52
13.17
15.62
14.25
16.30
13.45
13.78
16.34
16.95
7.88
16.30
15.07
23
22.73
Net margin%
8.95
11.54
11.22
14.12
11.77
8.84
7.12
5.04
8.03
9.40
25.20
8.03
9.18
87
19.58
P/E ratio (avg)x
19.50
19.70
23.52
24.71
24.70
28.00
29.58
31.56
37.50
44.37
23.07
31.56
26.36
75
35.29
EV/EBITx
6.813
6.553
6.878
7.017
6.934
6.526
5.854
5.862
5.943
5.287
6.167
5.862
6.540
53
20.42
FCF yield (avg)%
2.01
4.27
3.47
4.03
1.95
3.27
0.49
0.40
0.44
2.00
28.11
0.49
2.00
65
6.70
FCF margin%
15.15
15.69
14.54
11.85
11.09
12.82
13.57
14.28
13.03
10.65
4.94
13.03
13.30
30
1.407
FCF / Net incomex
0.885
0.767
0.811
0.793
0.780
0.749
0.646
0.674
0.666
0.616
0.700
0.666
0.758
66
9.43
ROIC%
29.81
27.84
29.37
26.49
26.29
27.23
29.96
30.47
28.87
31.66
2.94
29.96
29.12
52
19.74
Return on equity%
3.64
2.37
5.10
2.11
2.96
0.40
0.40
0.40
0.40
0.40
16.62
0.40
1.26
25
14.41
Return on assets%
11.44
12.57
10.32
12.55
11.26
8.79
10.16
10.72
13.03
11.68
5.87
10.72
11.35
12
1,681
EPS₩
2,908
3,252
3,243
3,226
3,466
3,468
3,917
4,015
4,559
5,367
1,826
9.14%
8.16%
—
24.37
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.66
2.21
3.42
5.99
4.74
4.70
3.42
0.53
44
1,343
Bookvalue per sh₩
4,091
4,932
4,985
6,005
5,852
7,068
7,859
8,595
10,003
10,779
2,451
12.99%
12.20%
—
1,916
FCF per share₩
1,211
1,187
1,193
1,109
1,109
1,006
1,108
1,045
1,130
1,229
2,291
2.07%
(0.82%)
—
607.54
Dividend per sh₩
2,988
3,108
3,374
3,205
3,470
3,021
3,293
3,457
3,436
3,721
1,816
1.40%
1.82%
—
19.30
Div yield (avg)%
13.69
12.24
11.62
12.11
10.29
11.44
12.34
11.66
12.31
14.83
15.79
12.31
12.18
73
5.66
Payout ratio%
24.99
25.05
25.36
24.35
22.70
25.04
23.02
20.67
22.66
22.54
16.37
22.66
23.69
21
51.25
Shares (diluted)M
69.67
73.73
82.68
77.62
75.39
72.61
79.19
84.03
79.37
87.60
52.34
3.05%
3.71%
49
6.32
Buyback yield%
22.14
20.37
19.19
21.92
21.50
24.28
24.18
26.07
27.08
26.63
14.99
26.07
23.16
75
1.559
D/E ratiox
1.026
1.091
1.265
1.533
1.767
1.972
2.338
2.758
3.166
3.339
1.753
2.758
1.870
22
208.9
Enterprise value₩B
258.7
283.2
278.5
313.0
287.1
316.6
316.6
344.3
337.2
329.2
141.9
2.77%
1.45%
84
76.43
LT debt₩B
203.1
218.6
191.1
166.6
180.1
158.0
158.6
168.5
181.5
194.8
85.75
1.59%
0.25%
53
Revenue
₩349.0B
5.27%
1.00×
Cost of revenue
₩244.3B
5.27%
1.00×
Operating expenses
₩54.88B
6.05%
1.08×
Property and equipment
16.22%