21.08
Revenue₩B
88.10
92.59
95.15
97.36
99.20
102.0
103.3
105.4
110.0
115.7
21.71
3.13%
2.93%
30
21.81
Revenue growth%
10.98
11.30
11.61
10.42
8.81
11.44
9.81
11.48
10.73
12.22
11.69
11.44
11.14
70
12.59
Gross margin%
6.61
5.08
5.58
8.26
7.66
10.06
9.10
7.99
5.34
6.58
27.20
7.99
7.14
69
8.14
Operating margin%
21.59
23.56
22.87
22.67
23.44
20.56
20.85
18.90
17.02
18.45
21.80
18.90
21.22
10
6.75
Net margin%
6.56
5.60
6.93
8.30
10.56
12.22
13.87
12.10
12.28
10.83
6.72
12.22
10.70
60
34.94
P/E ratio (avg)x
22.25
25.70
25.05
26.76
29.20
34.11
33.83
38.67
44.22
46.85
28.25
38.67
31.52
91
27.98
EV/EBITx
17.07
16.61
17.06
16.09
16.76
16.21
17.97
19.43
19.41
18.48
35.75
18.48
17.06
8
16.48
FCF yield (avg)%
35.86
36.28
33.80
34.64
31.66
33.83
32.70
30.27
29.63
29.18
29.86
30.27
33.25
61
15.01
FCF margin%
0.40
0.40
0.40
0.46
0.65
2.22
4.33
1.88
0.40
0.40
28.21
1.88
0.43
37
0.806
FCF / Net incomex
1.330
1.499
1.620
1.832
1.774
2.094
2.263
2.388
2.654
2.534
1.441
2.388
1.963
64
23.93
ROIC%
31.72
30.84
32.88
33.84
34.79
35.16
33.47
35.26
35.13
37.81
19.85
35.16
34.32
49
22.30
Return on equity%
8.88
10.45
7.85
4.88
4.83
2.80
4.84
2.91
3.37
3.33
20.49
3.33
4.83
81
13.91
Return on assets%
27.83
30.72
28.11
28.48
30.85
31.05
31.33
31.43
31.03
33.80
25.62
31.33
30.94
84
14,738
EPS₩
3,058
2,825
2,690
2,599
2,806
2,480
2,693
2,318
2,098
1,841
16,385
(8.09%)
(4.27%)
—
21.00
EPS growth%
15.88
13.78
13.22
13.73
12.97
12.07
10.19
10.12
12.51
13.98
20.63
12.07
13.09
93
7,082
Bookvalue per sh₩
5,659
5,567
6,311
6,537
7,815
9,396
9,272
11,257
12,727
14,855
14,028
13.71%
10.87%
—
10,926
FCF per share₩
6,233
6,372
6,647
6,477
6,719
6,920
6,268
6,034
5,404
5,445
14,722
(4.12%)
(1.23%)
—
10,021
Dividend per sh₩
3,567
3,486
3,773
3,647
3,333
3,415
3,714
3,753
3,791
4,024
10,123
3.84%
0.69%
—
7.86
Div yield (avg)%
20.87
20.96
18.22
19.10
16.33
14.26
15.79
18.33
17.98
16.92
15.53
16.92
18.10
36
8.32
Payout ratio%
24.72
23.99
23.48
22.86
23.66
26.35
28.02
28.88
26.58
28.98
19.19
28.02
25.54
19
5.943
Shares (diluted)M
5.026
4.952
4.801
5.655
6.044
5.962
6.971
8.003
8.163
8.844
5.651
7.91%
5.27%
53
28.01
Buyback yield%
26.28
27.37
24.79
21.87
20.77
22.12
22.01
20.99
22.42
22.68
22.30
22.12
22.27
47
1.616
D/E ratiox
1.448
1.599
1.546
1.669
1.849
1.863
1.953
1.989
1.822
2.061
1.368
1.953
1.835
91
91.99
Enterprise value₩B
99.45
101.6
99.78
109.0
118.7
119.9
130.8
146.2
138.3
159.7
58.44
6.11%
5.06%
27
44.85
LT debt₩B
40.79
48.71
51.05
56.24
61.85
60.51
61.88
67.59
66.76
81.22
12.33
5.60%
8.70%
40
Revenue
₩115.7B
2.93%
1.00×
Cost of revenue
₩70.27B
3.13%
1.02×
Operating expenses
₩21.47B
2.44%
0.95×
Property and equipment
21.50%