3.904
Revenue₩B
5.334
5.683
6.176
6.585
7.288
7.943
8.693
9.477
10.17
10.87
4.054
8.32%
8.49%
68
25.42
Revenue growth%
15.07
16.86
16.28
17.96
19.81
22.34
25.18
23.62
24.28
21.72
6.33
23.62
20.76
28
19.96
Gross margin%
7.75
9.24
9.48
6.93
8.89
10.72
9.64
12.44
15.10
15.38
13.31
12.44
9.56
52
26.34
Operating margin%
0.58
0.40
0.73
0.43
0.40
2.81
1.77
3.90
3.80
3.24
7.95
3.24
1.25
42
25.27
Net margin%
1.20
3.57
1.74
1.75
0.59
0.44
1.89
4.88
7.77
4.90
24.59
4.88
1.82
31
37.85
P/E ratio (avg)x
16.44
17.82
18.01
17.31
20.02
21.14
23.84
25.23
24.69
23.52
35.26
23.84
20.58
40
24.87
EV/EBITx
19.13
20.05
21.67
22.57
21.72
20.42
23.25
21.18
23.14
22.36
10.84
22.36
21.69
54
7.22
FCF yield (avg)%
19.77
18.92
19.59
16.98
18.42
15.67
17.14
19.64
19.97
20.42
13.42
19.64
19.25
7
22.56
FCF margin%
32.85
32.13
30.83
31.19
29.28
31.74
33.88
31.73
30.60
29.72
27.69
31.73
31.46
74
0.868
FCF / Net incomex
0.479
0.484
0.485
0.513
0.536
0.538
0.590
0.600
0.677
0.642
1.596
0.600
0.537
9
2.17
ROIC%
6.87
7.55
6.37
4.68
4.48
4.30
5.88
5.57
7.78
8.76
5.71
5.88
6.12
15
24.23
Return on equity%
21.13
20.28
22.02
22.61
22.80
20.45
21.57
23.60
20.88
22.50
8.54
21.57
21.79
59
25.33
Return on assets%
8.55
6.20
6.22
5.63
5.09
6.12
6.82
7.43
5.05
5.07
3.32
6.12
6.16
87
43.26
EPS₩
70.83
65.07
65.12
62.18
64.33
68.96
67.07
57.38
60.77
58.73
46.82
(1.80%)
(2.48%)
—
6.74
EPS growth%
23.74
22.17
20.26
18.51
19.61
19.86
21.16
18.45
19.38
16.87
18.55
19.38
19.74
26
132.77
Bookvalue per sh₩
58.92
60.88
61.74
67.30
70.18
72.91
67.54
64.71
65.79
71.15
113.40
0.27%
0.97%
—
147.31
FCF per share₩
220.68
225.12
237.16
263.79
250.09
244.40
230.32
252.13
293.19
275.63
83.01
1.96%
2.80%
—
84.15
Dividend per sh₩
121.01
130.72
134.57
153.66
163.08
173.66
195.41
208.94
193.54
198.47
107.92
4.01%
6.30%
—
5.02
Div yield (avg)%
16.70
14.15
14.13
13.74
15.85
14.52
17.36
14.78
12.72
15.39
27.85
14.78
14.65
86
7.29
Payout ratio%
2.09
4.76
5.95
4.73
4.28
1.69
2.10
2.12
4.55
2.92
3.93
2.12
3.60
85
20.58
Shares (diluted)M
21.06
21.27
18.62
17.61
15.96
13.59
11.62
10.27
9.828
9.197
19.90
(10.43%)
(7.94%)
66
7.35
Buyback yield%
26.56
23.80
24.03
23.36
23.72
24.78
26.01
24.32
22.63
22.72
20.71
24.32
23.92
26
0.213
D/E ratiox
0.237
0.237
0.228
0.235
0.250
0.291
0.323
0.377
0.401
0.399
0.510
0.377
0.271
72
11.52
Enterprise value₩B
2.609
2.784
2.839
3.088
2.796
2.659
2.392
2.378
2.440
2.391
3.155
(3.08%)
(1.06%)
7
3.975
LT debt₩B
11.59
13.29
13.21
14.59
14.69
16.71
18.42
17.73
18.90
21.39
1.624
7.81%
5.81%
19
Revenue
₩10.87B
8.49%
1.00×
Cost of revenue
₩6.295B
8.53%
1.00×
Operating expenses
₩2.255B
8.25%
0.98×
Property and equipment
18.29%