395.3
Revenue₩B
296.6
314.3
344.0
377.3
407.4
439.3
470.7
510.0
541.3
584.9
405.2
7.50%
7.65%
72
20.65
Revenue growth%
3.72
5.24
3.55
2.28
0.40
1.20
1.31
3.01
5.04
7.92
28.05
3.01
3.28
95
2.37
Gross margin%
0.40
3.22
4.67
5.44
5.32
6.50
8.80
7.73
9.07
9.41
25.75
8.80
5.97
65
12.72
Operating margin%
21.93
23.60
23.73
21.08
19.43
21.39
23.22
23.18
20.27
22.88
11.29
22.88
22.41
28
9.33
Net margin%
7.98
6.27
4.91
5.22
3.42
3.43
3.69
4.74
2.13
3.01
13.49
3.43
4.21
30
15.11
P/E ratio (avg)x
14.54
13.98
12.12
13.32
12.12
11.18
11.37
12.45
13.17
11.84
15.45
11.84
12.29
35
8.630
EV/EBITx
20.26
18.53
18.24
17.14
16.61
17.50
18.38
20.00
19.10
20.79
23.97
19.10
18.45
92
25.88
FCF yield (avg)%
9.41
7.57
6.03
6.20
4.53
6.39
3.76
6.12
3.97
6.52
16.00
6.12
6.16
81
6.34
FCF margin%
28.79
30.28
28.72
26.71
26.86
28.81
28.78
29.32
29.01
26.65
9.91
28.81
28.78
9
0.223
FCF / Net incomex
0.614
0.555
0.586
0.578
0.558
0.571
0.607
0.665
0.594
0.659
1.718
0.607
0.590
20
23.72
ROIC%
21.56
19.33
19.31
17.24
17.19
19.78
20.93
22.75
24.10
25.36
15.98
22.75
20.35
44
26.97
Return on equity%
9.67
9.32
8.97
9.00
6.13
6.87
4.19
5.97
5.40
5.90
5.64
5.90
6.50
86
15.78
Return on assets%
3.03
4.42
2.00
1.97
1.28
0.40
0.40
0.53
3.07
0.40
11.48
0.40
1.63
60
204.06
EPS₩
324.04
274.13
243.95
241.82
206.80
221.28
202.89
184.45
166.05
153.18
213.29
(5.83%)
(7.21%)
—
28.30
EPS growth%
6.94
5.49
3.87
4.46
5.68
3.35
5.67
8.15
7.88
5.06
2.11
5.67
5.58
41
266.79
Bookvalue per sh₩
154.47
176.11
179.98
184.55
212.71
224.21
252.32
292.66
329.90
316.32
295.03
8.26%
8.86%
—
575.25
FCF per share₩
408.87
363.52
397.96
364.54
394.53
399.38
427.90
372.74
362.17
344.58
225.61
(2.67%)
(3.14%)
—
275.28
Dividend per sh₩
790.10
919.36
945.59
1,010
1,112
1,086
1,125
1,316
1,299
1,464
200.60
5.65%
6.78%
—
3.36
Div yield (avg)%
6.97
4.36
6.16
3.67
4.66
2.36
4.38
6.27
3.40
3.87
13.24
3.87
4.37
6
25.98
Payout ratio%
29.90
27.28
29.87
30.91
30.77
32.89
33.90
31.06
28.23
29.03
3.51
31.06
30.34
6
293.3
Shares (diluted)M
400.9
418.4
411.6
431.1
433.3
469.1
481.8
536.3
633.0
703.7
289.8
10.19%
6.38%
60
12.00
Buyback yield%
8.36
10.81
8.21
6.32
3.94
6.89
4.25
1.36
0.71
0.99
22.16
1.36
5.28
48
0.530
D/E ratiox
0.609
0.673
0.753
0.730
0.701
0.668
0.679
0.705
0.716
0.713
1.608
0.705
0.703
12
294.1
Enterprise value₩B
128.5
112.0
120.4
118.9
104.5
108.0
99.14
108.7
93.53
91.54
232.1
(2.61%)
(4.51%)
39
292.9
LT debt₩B
41.59
35.55
32.17
30.49
29.30
25.30
23.02
22.97
20.46
18.49
443.0
(8.80%)
(8.00%)
69
Revenue
₩584.9B
7.65%
1.00×
Cost of revenue
₩409.4B
7.65%
1.00×
Operating expenses
₩123.7B
7.53%
0.99×
Property and equipment
15.80%