55.21
Revenue₩B
39.00
41.01
43.50
46.31
49.01
52.33
55.20
57.18
60.50
62.69
57.38
5.05%
5.48%
40
29.24
Revenue growth%
10.07
12.50
11.81
13.26
15.76
15.34
17.50
15.72
14.18
16.78
7.47
15.72
14.76
56
26.30
Gross margin%
0.40
0.40
0.40
0.51
3.15
5.26
5.07
7.63
9.43
9.94
16.46
7.63
4.11
81
25.60
Operating margin%
7.05
6.92
8.59
5.99
3.70
3.73
6.34
6.07
5.46
7.74
20.11
6.07
6.20
18
6.12
Net margin%
25.33
27.79
30.72
28.95
27.41
30.25
29.73
28.21
25.22
28.08
16.14
28.21
28.14
83
13.19
P/E ratio (avg)x
39.35
37.86
42.74
41.64
43.93
49.62
51.56
57.58
57.07
60.48
34.85
57.07
46.78
40
19.97
EV/EBITx
28.06
25.69
26.14
27.74
28.74
28.87
28.10
31.18
32.37
34.76
31.79
31.18
28.42
27
27.29
FCF yield (avg)%
6.04
3.24
2.22
3.63
3.10
5.16
4.39
5.04
7.62
5.02
12.60
5.04
4.71
19
16.47
FCF margin%
16.68
18.35
17.29
19.23
20.76
20.07
19.67
22.63
24.44
26.94
27.00
22.63
19.87
51
1.681
FCF / Net incomex
2.719
2.748
2.890
3.256
3.443
3.927
3.946
3.834
3.836
3.809
0.645
3.836
3.626
67
21.15
ROIC%
11.25
12.63
13.06
10.96
11.91
10.76
8.14
6.15
6.66
9.52
3.72
8.14
10.86
46
3.50
Return on equity%
6.18
5.16
7.14
8.77
7.38
8.15
6.20
7.56
10.48
12.02
16.98
8.15
7.47
11
5.02
Return on assets%
14.81
13.75
12.49
10.50
10.65
8.71
9.57
6.92
5.95
5.93
20.80
6.92
10.03
70
716.17
EPS₩
201.87
209.75
182.44
193.68
167.77
168.19
164.04
174.12
189.63
180.04
735.26
1.42%
(2.31%)
—
15.33
EPS growth%
24.51
26.11
27.87
28.41
28.87
31.36
33.12
34.38
31.53
30.38
28.57
31.53
29.62
5
1,225
Bookvalue per sh₩
1,180
1,312
1,265
1,290
1,293
1,419
1,660
1,638
1,673
1,941
1,057
8.46%
6.22%
—
1,475
FCF per share₩
922.88
1,002
1,063
1,162
1,299
1,337
1,314
1,466
1,673
1,807
397.27
6.83%
6.92%
—
1,560
Dividend per sh₩
1,343
1,373
1,511
1,725
1,855
2,168
2,379
2,308
2,742
2,734
240.81
8.06%
8.47%
—
24.94
Div yield (avg)%
8.26
5.46
6.87
6.88
7.13
6.31
3.31
2.42
3.35
5.78
6.08
3.35
6.05
81
10.70
Payout ratio%
23.42
23.97
21.42
22.02
22.51
20.45
21.49
22.98
20.89
22.11
4.35
21.49
22.06
64
32.49
Shares (diluted)M
42.59
46.26
51.87
57.59
56.77
62.72
61.65
64.58
75.79
82.06
33.15
7.65%
6.38%
36
29.82
Buyback yield%
14.58
16.76
16.98
15.27
13.18
15.23
15.26
14.15
12.01
13.92
29.75
14.15
14.91
16
0.617
D/E ratiox
1.509
1.808
1.836
1.852
2.029
2.372
2.501
2.939
3.176
3.520
0.367
2.939
2.200
93
15.71
Enterprise value₩B
45.32
46.98
40.39
38.20
35.25
30.05
28.30
27.20
26.54
24.36
19.59
(7.13%)
(7.46%)
33
34.36
LT debt₩B
25.04
28.36
33.09
36.09
35.44
36.14
35.97
40.44
47.36
52.57
44.20
8.20%
8.12%
30
Revenue
₩62.69B
5.48%
1.00×
Cost of revenue
₩36.38B
5.30%
0.98×
Operating expenses
₩8.564B
5.57%
1.01×
Property and equipment
15.13%