103.5
Revenue₩B
49.74
53.04
58.07
63.44
66.83
72.88
77.14
84.81
91.56
99.28
115.7
8.24%
7.91%
93
19.27
Revenue growth%
9.04
9.82
9.69
8.35
9.10
9.20
9.42
10.80
10.04
12.84
24.26
10.04
9.56
39
12.89
Gross margin%
23.03
21.06
21.93
24.64
23.04
23.19
25.04
23.11
21.73
23.80
7.02
23.19
23.07
74
21.58
Operating margin%
23.74
22.99
24.30
21.92
21.17
19.24
17.42
17.90
19.98
18.76
24.20
18.76
20.58
39
29.43
Net margin%
2.50
2.34
1.80
0.40
0.40
0.60
0.40
2.35
3.23
1.57
4.26
1.57
1.69
26
26.57
P/E ratio (avg)x
9.274
10.28
12.43
14.25
14.23
14.23
16.52
16.52
19.65
23.59
13.43
16.52
14.24
61
34.33
EV/EBITx
10.46
9.889
11.09
12.45
14.42
16.42
16.88
15.95
15.44
16.60
34.76
16.42
14.93
87
12.91
FCF yield (avg)%
16.64
15.43
16.40
18.89
17.95
19.06
21.11
20.85
18.54
20.26
10.49
20.26
18.71
10
27.24
FCF margin%
5.95
4.27
4.66
2.42
0.40
0.40
0.40
0.72
3.71
0.78
6.66
0.72
1.60
79
1.423
FCF / Net incomex
1.041
0.929
0.893
0.898
0.892
0.956
0.998
1.079
0.961
1.027
1.312
0.998
0.959
39
4.04
ROIC%
2.89
1.74
1.01
2.73
5.18
7.79
7.94
4.98
7.55
9.98
2.21
7.79
5.08
92
26.91
Return on equity%
20.59
20.04
20.65
22.12
21.36
23.89
25.00
27.27
27.95
30.42
29.70
27.27
23.01
60
11.46
Return on assets%
16.45
14.09
16.42
16.25
16.02
16.72
17.07
19.28
20.72
23.50
8.91
19.28
16.59
38
5,181
EPS₩
2,457
2,095
1,805
1,858
1,577
1,331
1,415
1,225
1,321
1,182
5,443
(5.61%)
(8.64%)
—
21.85
EPS growth%
33.17
32.94
32.65
31.73
31.87
32.12
31.31
32.30
33.29
35.34
16.84
32.30
32.48
23
5,184
Bookvalue per sh₩
4,268
4,412
4,565
4,420
4,047
4,389
4,060
4,485
4,597
4,237
2,806
0.92%
(1.17%)
—
1,240
FCF per share₩
3,635
3,529
3,662
3,515
3,124
2,859
2,638
2,715
2,347
2,332
6,805
(5.68%)
(3.64%)
—
5,345
Dividend per sh₩
12,014
12,257
14,137
14,337
16,018
19,446
22,425
24,088
28,540
30,408
3,220
13.68%
11.64%
—
12.82
Div yield (avg)%
19.65
19.84
19.89
17.50
18.84
17.66
18.54
17.26
15.11
14.03
15.80
17.26
18.10
46
7.76
Payout ratio%
6.31
7.62
10.38
8.40
8.19
9.08
11.26
14.14
15.59
16.94
21.27
14.14
9.73
12
10.10
Shares (diluted)M
13.83
15.06
16.57
17.37
18.93
19.32
20.96
24.74
28.53
32.93
10.24
11.71%
10.08%
49
29.35
Buyback yield%
12.14
13.51
14.44
15.59
15.52
14.15
11.64
11.54
12.49
10.12
6.48
11.64
13.00
23
0.253
D/E ratiox
0.193
0.193
0.208
0.232
0.244
0.226
0.232
0.205
0.226
0.226
0.422
0.226
0.226
47
32.42
Enterprise value₩B
53.93
55.74
62.17
62.10
69.79
68.28
66.88
64.30
57.99
57.33
25.48
(3.86%)
(0.06%)
42
89.83
LT debt₩B
32.01
30.73
29.47
31.23
33.93
36.44
40.77
43.69
47.72
50.77
103.6
8.40%
4.98%
13
Revenue
₩99.28B
7.91%
1.00×
Cost of revenue
₩67.71B
7.74%
0.98×
Operating expenses
₩20.52B
7.51%
0.96×
Property and equipment
17.70%
Cash and investments
16.35%