146.9
Revenue₩B
275.3
288.7
306.8
321.4
343.0
367.0
384.7
394.6
404.9
431.8
158.6
4.71%
4.97%
33
8.73
Revenue growth%
21.85
19.73
19.11
19.98
20.06
20.41
22.78
24.25
21.74
22.85
2.51
22.78
21.08
47
5.57
Gross margin%
15.84
18.36
19.61
22.01
19.30
18.13
18.89
16.02
17.30
19.30
13.17
18.13
18.63
43
2.08
Operating margin%
28.60
28.96
31.12
29.23
26.84
28.57
25.80
25.49
23.10
20.13
28.72
25.49
27.71
75
2.28
Net margin%
6.05
6.99
9.80
12.37
11.82
13.49
10.92
9.68
8.78
6.46
19.47
9.68
9.74
85
25.07
P/E ratio (avg)x
30.50
34.48
36.86
39.36
41.94
38.82
41.54
40.97
41.97
44.52
25.38
41.54
40.16
55
19.37
EV/EBITx
43.88
47.58
49.45
57.29
60.54
64.67
72.94
80.51
78.80
84.06
7.211
78.80
62.61
65
29.36
FCF yield (avg)%
22.21
20.22
21.82
22.28
24.75
23.65
24.64
23.31
20.64
23.16
3.81
23.31
22.72
28
14.54
FCF margin%
26.22
28.29
29.32
29.94
31.75
33.33
32.36
33.49
32.38
33.82
15.29
33.33
32.05
26
1.650
FCF / Net incomex
0.300
0.311
0.274
0.242
0.218
0.230
0.244
0.264
0.261
0.240
1.016
0.244
0.253
14
18.60
ROIC%
34.71
33.89
35.55
32.76
34.23
31.88
29.72
31.61
31.01
29.26
22.70
31.01
32.32
94
3.87
Return on equity%
1.07
0.40
0.40
0.40
0.40
2.30
0.40
2.64
1.24
3.05
16.24
2.30
0.74
37
29.20
Return on assets%
18.50
18.55
19.22
21.83
20.71
23.17
24.66
22.23
22.71
19.96
16.81
22.71
21.27
17
1,327
EPS₩
4,433
4,532
5,137
5,953
6,525
7,277
7,000
6,876
7,265
8,165
1,457
4.59%
7.86%
—
3.73
EPS growth%
26.89
25.95
24.09
21.54
24.18
25.53
26.84
29.34
27.01
24.79
16.83
26.84
25.74
52
1,940
Bookvalue per sh₩
5,573
6,736
7,978
7,779
7,984
9,500
9,908
10,240
11,372
11,100
1,715
6.81%
7.86%
—
3,454
FCF per share₩
3,618
3,705
4,042
4,360
4,719
4,742
4,726
4,752
4,776
4,690
3,979
(0.12%)
3.53%
—
4,008
Dividend per sh₩
1,102
1,109
1,070
1,024
1,012
1,012
1,066
1,128
1,146
1,047
1,747
0.68%
(1.34%)
—
20.87
Div yield (avg)%
16.18
17.15
19.39
18.94
18.92
17.92
18.16
17.39
16.69
16.12
7.82
17.39
17.66
36
17.31
Payout ratio%
21.80
22.07
22.26
22.68
21.42
21.82
20.23
19.01
16.73
13.80
24.59
19.01
21.61
68
33.18
Shares (diluted)M
31.44
35.55
34.97
33.59
31.31
34.97
34.29
31.64
33.73
38.61
33.75
4.28%
1.93%
93
7.12
Buyback yield%
13.51
13.17
13.67
15.99
17.02
14.96
13.87
16.34
13.50
14.28
28.20
14.28
14.08
83
1.332
D/E ratiox
0.605
0.664
0.708
0.768
0.819
0.732
0.682
0.720
0.743
0.758
0.682
0.732
0.726
46
64.60
Enterprise value₩B
537.2
554.1
594.3
618.5
659.8
690.7
737.6
807.8
868.9
1,020
166.6
9.10%
6.68%
10
175.2
LT debt₩B
202.2
202.5
229.8
263.7
299.0
338.6
365.6
372.3
422.2
421.5
268.7
7.11%
8.26%
80
Revenue
₩431.8B
4.97%
1.00×
Cost of revenue
₩294.5B
5.06%
1.01×
Operating expenses
₩74.54B
5.20%
1.02×
Cash and investments
20.44%
Property and equipment
18.24%