894.2
Revenue₩B
551.2
585.4
624.6
648.9
688.7
731.7
782.2
819.4
881.0
936.3
982.9
6.33%
6.21%
53
21.11
Revenue growth%
8.06
5.41
6.82
3.98
4.99
5.40
3.12
3.27
3.90
6.27
23.78
3.90
5.20
89
26.59
Gross margin%
4.43
2.10
2.17
0.40
0.40
0.40
1.51
3.92
1.05
1.40
12.76
1.40
1.45
38
3.89
Operating margin%
13.23
10.45
9.20
8.03
9.92
8.38
8.90
6.00
4.85
4.40
26.46
6.00
8.64
88
10.73
Net margin%
11.51
9.91
11.56
13.40
11.31
9.78
10.97
11.22
13.56
15.39
24.49
11.22
11.41
56
13.72
P/E ratio (avg)x
17.43
20.19
24.17
26.04
25.54
28.08
30.55
34.79
34.40
36.06
37.78
34.40
27.06
23
22.49
EV/EBITx
35.31
37.48
36.31
40.18
46.89
52.11
50.54
59.04
57.04
61.50
7.474
57.04
48.72
13
7.19
FCF yield (avg)%
16.27
17.52
19.13
21.10
23.67
21.75
20.56
19.53
18.82
16.80
14.85
19.53
19.33
55
26.11
FCF margin%
17.42
16.37
18.62
20.17
18.14
20.77
20.97
19.68
20.34
20.56
29.68
20.56
19.93
35
1.444
FCF / Net incomex
1.303
1.248
1.180
1.212
1.187
1.278
1.173
1.205
1.229
1.219
0.547
1.219
1.215
37
8.28
ROIC%
7.97
10.46
8.46
5.48
5.95
3.46
0.64
0.40
0.40
1.13
8.43
0.64
4.47
52
20.75
Return on equity%
11.79
12.49
13.47
12.30
10.69
11.49
9.63
9.93
12.42
14.49
2.98
11.49
12.04
87
5.44
Return on assets%
2.98
4.51
5.20
2.38
5.02
6.99
6.84
7.81
7.89
7.79
16.03
7.79
6.02
48
3,694
EPS₩
9,943
11,260
12,111
12,563
14,138
15,251
14,432
15,340
16,349
17,842
3,818
4.76%
5.90%
—
16.84
EPS growth%
24.86
27.80
27.91
25.84
28.00
26.56
24.77
22.67
22.17
21.84
27.62
22.67
25.35
11
5,257
Bookvalue per sh₩
8,201
8,784
8,173
8,361
8,076
8,878
9,301
9,884
9,176
10,223
4,070
4.83%
1.99%
—
6,855
FCF per share₩
6,124
5,849
5,962
6,365
6,717
7,540
8,619
8,882
10,146
10,901
7,411
10.17%
6.08%
—
6,055
Dividend per sh₩
7,936
8,312
8,167
7,681
7,136
6,368
6,096
5,514
6,004
6,149
2,117
(2.94%)
(2.13%)
—
8.78
Div yield (avg)%
12.50
12.58
10.08
11.09
10.81
9.21
11.89
11.61
13.48
16.11
4.82
11.89
11.75
57
24.72
Payout ratio%
25.00
26.14
28.49
25.86
25.49
24.69
27.68
26.60
25.67
23.62
14.99
25.67
25.77
59
38.63
Shares (diluted)M
42.15
40.61
42.52
43.45
40.61
36.82
39.20
39.97
39.84
35.71
39.67
(2.54%)
(2.89%)
89
17.08
Buyback yield%
1.32
1.22
4.16
1.75
2.70
2.11
4.98
7.81
8.52
8.65
3.78
7.81
3.43
18
0.145
D/E ratiox
1.606
1.568
1.743
1.913
2.058
1.962
1.973
1.893
2.129
2.362
0.732
1.973
1.937
14
82.13
Enterprise value₩B
1,117
1,292
1,369
1,299
1,281
1,429
1,396
1,586
1,704
1,937
278.6
8.62%
7.04%
38
825.8
LT debt₩B
507.3
478.3
514.4
504.6
524.4
535.9
569.0
601.7
627.6
629.0
142.5
3.70%
3.10%
62
Revenue
₩936.3B
6.21%
1.00×
Cost of revenue
₩469.2B
6.24%
1.00×
Operating expenses
₩160.6B
5.25%
0.91×
Property and equipment
16.81%