127.8
Revenue₩B
223.2
224.8
232.6
233.6
235.7
236.3
244.1
245.3
251.5
253.1
142.2
1.43%
1.34%
68
12.00
Revenue growth%
4.67
5.60
7.46
5.94
5.09
2.46
0.40
0.40
1.10
4.01
14.58
1.10
4.34
55
27.32
Gross margin%
3.09
0.40
0.40
0.96
0.40
0.40
1.02
3.96
1.81
4.02
19.02
1.81
0.99
11
17.57
Operating margin%
30.40
28.55
31.03
28.25
26.43
25.41
25.46
25.24
27.48
27.13
20.93
25.46
27.30
94
11.52
Net margin%
26.80
28.31
26.03
27.45
28.46
30.68
32.93
34.42
36.85
38.31
5.23
34.42
29.57
51
19.06
P/E ratio (avg)x
39.59
38.76
41.74
42.86
43.53
51.43
57.51
69.09
74.11
77.46
24.54
69.09
47.48
41
26.64
EV/EBITx
9.627
9.821
11.32
11.56
11.27
11.03
11.99
13.57
15.30
16.13
12.94
13.57
11.44
92
4.13
FCF yield (avg)%
18.67
18.50
16.58
14.09
15.86
17.85
19.16
16.82
14.02
13.98
8.66
16.82
16.70
28
7.05
FCF margin%
19.58
17.54
16.27
13.40
14.81
14.96
12.20
9.67
12.19
13.86
11.40
12.20
14.33
75
0.412
FCF / Net incomex
1.191
1.235
1.450
1.501
1.685
1.985
2.203
2.312
2.322
2.310
1.258
2.310
1.835
71
24.73
ROIC%
20.84
20.70
19.97
17.82
14.97
16.93
18.16
16.72
15.26
12.62
22.50
16.72
17.37
83
27.87
Return on equity%
13.72
11.80
11.04
11.59
11.48
13.62
13.92
14.21
16.21
13.47
17.35
13.92
13.54
40
15.91
Return on assets%
31.97
33.20
30.49
28.69
28.24
30.81
30.16
31.62
30.85
30.39
10.73
30.81
30.65
24
20,982
EPS₩
8,901
9,412
8,910
8,957
9,361
9,407
8,830
7,971
7,070
7,487
23,339
(4.37%)
(0.82%)
—
3.59
EPS growth%
8.29
9.42
6.77
8.77
8.47
8.46
9.35
9.46
12.18
10.28
14.04
9.46
9.06
65
4,160
Bookvalue per sh₩
18,743
18,431
19,486
20,202
18,307
16,785
18,017
18,416
20,676
18,976
3,730
0.72%
(0.72%)
—
23,639
FCF per share₩
20,447
21,087
24,572
27,109
29,234
33,244
32,427
36,451
34,820
40,915
15,447
6.95%
8.22%
—
8,733
Dividend per sh₩
15,271
17,054
15,350
15,410
15,333
14,481
13,923
13,889
12,826
14,594
6,747
(0.98%)
(0.57%)
—
4.31
Div yield (avg)%
21.24
23.72
24.59
23.07
21.73
19.84
19.83
20.34
21.61
24.58
16.50
20.34
21.67
82
3.59
Payout ratio%
11.99
13.19
10.47
11.27
10.77
8.74
7.76
6.79
9.37
8.38
6.30
8.38
9.92
9
4.125
Shares (diluted)M
5.885
6.329
6.479
6.385
7.174
7.259
7.435
8.138
8.873
9.384
3.900
5.52%
5.19%
27
28.55
Buyback yield%
5.54
7.36
5.43
6.28
6.68
6.61
5.80
7.04
4.18
2.24
11.55
5.80
6.04
22
1.206
D/E ratiox
1.735
1.769
1.756
1.769
1.762
1.708
1.762
1.825
2.163
2.308
0.205
1.825
1.766
31
144.7
Enterprise value₩B
65.68
62.19
59.90
63.27
69.22
69.96
76.24
75.24
83.50
84.05
148.5
3.96%
2.59%
18
194.4
LT debt₩B
207.5
239.4
234.0
270.2
267.8
264.6
277.6
291.8
334.1
388.1
124.6
7.70%
7.84%
64
Revenue
₩253.1B
1.34%
1.00×
Cost of revenue
₩143.4B
1.16%
0.98×
Operating expenses
₩54.21B
1.27%
0.99×
Goodwill & intangibles
18.56%
Property and equipment
16.43%