378.6
Revenue₩B
642.6
672.4
726.9
766.1
810.4
867.1
901.5
953.3
987.3
1,059
410.4
5.51%
5.70%
5
15.82
Revenue growth%
9.52
12.52
11.00
11.76
10.94
11.18
13.15
14.57
16.06
18.60
7.61
14.57
12.14
39
10.28
Gross margin%
3.38
1.30
0.40
2.11
4.33
7.02
5.87
5.33
3.31
4.14
23.29
5.33
3.76
37
25.56
Operating margin%
19.82
20.27
18.62
16.44
18.57
15.74
13.32
14.74
12.01
12.04
5.63
13.32
16.09
51
28.60
Net margin%
6.44
7.05
6.98
7.85
10.52
11.14
8.70
10.97
8.78
11.52
9.88
10.97
8.74
12
37.07
P/E ratio (avg)x
23.68
26.66
29.40
35.14
38.83
39.16
46.50
55.59
54.33
56.41
32.22
54.33
38.99
73
35.34
EV/EBITx
19.43
18.30
16.49
18.10
16.42
17.16
16.10
15.03
15.17
15.83
13.46
15.83
16.45
58
13.79
FCF yield (avg)%
12.34
13.81
11.10
10.65
10.56
9.75
7.63
10.36
7.40
7.17
18.65
7.63
10.46
71
22.84
FCF margin%
23.19
25.65
25.97
25.36
24.43
27.07
28.87
31.81
31.44
29.79
20.87
29.79
26.52
18
1.456
FCF / Net incomex
0.594
0.598
0.518
0.451
0.405
0.405
0.346
0.317
0.280
0.265
0.183
0.317
0.405
41
17.87
ROIC%
6.15
7.37
9.64
8.57
7.20
4.89
6.16
6.32
7.15
7.51
10.96
6.32
7.18
66
8.08
Return on equity%
21.90
24.22
21.57
19.66
18.51
18.36
16.38
16.01
18.30
15.86
28.55
16.38
18.44
67
11.44
Return on assets%
25.73
28.68
28.46
27.45
30.09
31.27
32.23
34.98
33.18
31.11
14.13
32.23
30.60
51
11,928
EPS₩
7,731
8,084
7,604
8,245
7,986
8,743
9,157
9,073
8,910
8,155
12,537
0.42%
0.32%
—
3.62
EPS growth%
35.57
37.04
38.92
36.04
35.40
34.05
35.29
37.72
37.34
37.85
15.56
37.34
36.54
79
15,225
Bookvalue per sh₩
6,121
6,640
6,840
7,221
6,178
6,552
6,077
5,878
6,057
6,493
14,919
1.00%
1.48%
—
16,376
FCF per share₩
7,953
8,066
8,333
7,757
8,089
8,174
8,796
8,561
7,458
8,173
11,588
0.21%
0.61%
—
24,026
Dividend per sh₩
19,479
19,156
21,953
25,620
29,094
28,641
32,657
32,605
36,359
42,194
10,580
7.72%
9.14%
—
24.24
Div yield (avg)%
22.82
24.90
26.33
25.72
24.15
24.68
22.11
23.51
25.78
24.60
19.47
24.60
24.64
56
4.92
Payout ratio%
25.19
22.79
24.13
26.19
27.49
25.82
23.35
22.01
21.04
19.11
26.36
22.01
23.74
17
25.96
Shares (diluted)M
20.44
20.77
18.15
17.03
15.14
16.01
17.30
16.35
15.91
15.30
25.63
0.21%
(2.71%)
13
24.63
Buyback yield%
13.52
12.45
15.11
13.39
13.83
15.74
17.42
19.63
21.42
20.88
26.01
19.63
15.43
71
0.822
D/E ratiox
1.749
1.900
2.091
2.178
2.501
2.577
2.450
2.887
2.876
3.129
0.459
2.876
2.476
69
805.1
Enterprise value₩B
1,002
1,051
1,040
1,220
1,259
1,377
1,516
1,802
1,901
2,010
42.14
9.81%
7.95%
94
942.2
LT debt₩B
208.8
186.7
182.1
164.0
180.9
171.3
184.0
196.1
177.3
161.5
952.2
(2.25%)
(1.78%)
40
Revenue
₩1.059T
5.70%
1.00×
Cost of revenue
₩566.7B
6.10%
1.04×
Operating expenses
₩236.9B
5.20%
0.95×
Property and equipment
18.71%
Goodwill & intangibles
17.38%