205.7
Revenue₩B
347.9
366.2
386.3
403.7
428.4
456.9
489.0
504.4
529.2
562.0
220.8
5.58%
5.57%
87
6.18
Revenue growth%
28.34
27.72
24.90
26.84
24.20
22.01
21.11
20.53
20.48
18.84
13.50
20.53
23.11
17
15.30
Gross margin%
18.32
19.78
20.36
21.34
22.17
19.58
19.48
19.01
21.44
20.80
19.37
19.58
20.07
89
16.52
Operating margin%
14.21
14.15
11.70
11.70
11.57
9.19
8.70
8.93
9.54
10.98
16.10
9.19
11.27
74
27.57
Net margin%
8.18
9.49
11.76
11.58
10.62
11.69
14.21
12.54
12.16
14.11
22.12
12.54
11.73
64
12.92
P/E ratio (avg)x
25.72
24.11
22.47
24.19
21.92
19.63
18.78
18.81
16.42
16.77
12.03
18.78
20.78
95
15.88
EV/EBITx
23.94
21.39
21.16
21.70
22.96
22.61
19.76
20.57
21.16
18.91
10.24
20.57
21.27
78
15.01
FCF yield (avg)%
9.45
6.78
5.66
3.83
1.83
1.17
0.40
0.40
2.25
4.90
13.44
1.17
3.04
35
8.49
FCF margin%
18.38
19.84
21.91
24.31
23.90
21.92
19.56
18.31
18.20
17.99
3.73
18.31
19.70
36
1.268
FCF / Net incomex
1.028
1.059
0.976
1.108
1.075
1.100
1.036
0.955
1.057
1.143
0.289
1.057
1.058
35
9.72
ROIC%
28.92
28.23
29.43
27.81
25.97
28.79
30.33
31.64
32.09
29.46
29.45
30.33
29.17
43
29.17
Return on equity%
20.36
22.70
22.03
24.35
26.21
25.05
27.16
25.85
27.55
26.28
17.43
26.28
25.45
8
18.23
Return on assets%
29.13
28.16
27.57
26.05
28.20
29.27
27.55
27.57
29.48
26.74
13.28
27.57
27.86
28
1,817
EPS₩
3,756
3,728
3,934
4,209
4,967
5,593
6,281
6,559
7,152
8,125
1,952
10.34%
9.64%
—
15.06
EPS growth%
10.13
13.12
15.90
18.11
15.14
17.12
19.33
17.86
19.65
22.51
10.22
19.33
17.49
91
1,058
Bookvalue per sh₩
1,013
1,095
1,144
988.78
859.26
907.82
961.86
834.04
837.53
740.98
2,084
(2.92%)
(2.97%)
—
2,199
FCF per share₩
2,752
2,774
3,114
3,368
3,714
4,376
4,582
4,782
5,766
6,014
751.32
10.12%
8.83%
—
671.27
Dividend per sh₩
340.20
377.28
390.98
382.74
360.32
328.07
370.18
355.00
363.04
362.95
1,813
0.15%
0.08%
—
18.25
Div yield (avg)%
18.77
16.08
15.43
16.41
15.37
18.36
21.34
23.77
24.92
24.03
5.95
23.77
18.56
51
13.89
Payout ratio%
26.98
29.41
30.93
32.10
31.41
30.11
30.59
28.34
27.13
28.89
12.08
28.89
29.76
78
153.2
Shares (diluted)M
253.3
296.7
344.1
336.3
339.5
375.3
386.9
398.0
468.7
548.4
152.4
10.06%
8.48%
27
26.99
Buyback yield%
31.43
32.45
33.52
35.99
34.59
36.76
34.06
35.42
34.47
35.01
19.42
35.01
34.53
22
1.217
D/E ratiox
1.867
2.090
2.147
2.194
2.612
2.924
2.858
3.050
3.468
4.167
1.177
3.050
2.735
86
116.4
Enterprise value₩B
467.2
533.3
544.9
643.4
665.2
742.3
884.0
936.6
971.1
1,073
521.3
10.03%
10.36%
25
52.65
LT debt₩B
452.9
465.6
504.6
580.6
568.8
527.4
514.7
570.3
573.9
620.0
244.2
1.74%
2.55%
18
Revenue
₩562.0B
5.57%
1.00×
Cost of revenue
₩284.0B
5.46%
0.99×
Operating expenses
₩114.7B
5.24%
0.97×
Property and equipment
20.58%