163.5
Revenue₩B
256.2
263.5
281.5
297.4
306.6
316.4
331.4
347.5
362.9
378.7
167.7
4.31%
4.34%
26
10.58
Revenue growth%
24.08
22.62
19.88
20.93
18.08
18.45
16.81
14.06
16.84
13.88
2.23
16.81
18.26
61
13.64
Gross margin%
24.46
25.57
28.11
30.78
30.12
32.31
33.14
35.57
34.08
31.72
7.61
33.14
31.25
54
11.31
Operating margin%
25.03
24.90
22.05
20.65
17.93
17.47
19.02
20.40
18.29
17.72
5.81
18.29
19.71
59
26.24
Net margin%
13.24
12.31
10.25
7.57
6.72
4.94
4.44
7.00
7.39
7.41
18.51
7.00
7.40
11
24.68
P/E ratio (avg)x
20.25
21.24
21.44
22.96
24.67
26.52
30.18
32.39
33.54
35.31
34.82
32.39
25.59
36
20.51
EV/EBITx
37.11
41.83
45.19
52.54
59.20
61.62
70.23
72.13
70.34
72.21
7.901
70.34
60.41
35
20.58
FCF yield (avg)%
18.51
19.32
20.10
18.96
21.21
18.28
16.75
17.15
15.41
12.44
7.93
16.75
18.40
62
20.14
FCF margin%
20.09
19.94
20.28
22.71
19.99
20.11
17.31
16.84
17.36
17.06
25.32
17.31
19.97
45
0.167
FCF / Net incomex
2.280
2.229
2.374
2.395
2.233
2.363
2.222
2.182
2.064
2.189
1.307
2.189
2.231
75
10.89
ROIC%
24.73
22.17
23.00
23.63
21.49
23.11
22.46
25.04
26.87
27.32
21.79
25.04
23.37
71
21.27
Return on equity%
14.65
16.08
15.24
17.20
18.64
18.42
18.06
20.92
18.34
17.88
8.58
18.34
17.97
7
11.57
Return on assets%
4.61
6.37
6.21
9.08
10.22
10.99
9.74
7.52
8.78
8.57
24.67
8.78
8.67
74
4,731
EPS₩
3,508
3,520
3,143
3,258
3,469
3,655
3,499
3,608
3,837
3,593
5,177
0.70%
0.83%
—
3.96
EPS growth%
5.93
4.78
3.97
6.83
4.73
4.55
6.13
4.05
4.58
3.26
17.09
4.55
4.66
24
3,241
Bookvalue per sh₩
8,941
10,183
10,292
11,453
12,443
12,126
13,526
14,665
14,929
16,545
3,560
5.86%
6.53%
—
6,621
FCF per share₩
3,797
3,612
3,681
3,625
3,912
3,695
3,305
2,990
3,096
2,763
2,778
(6.72%)
(2.42%)
—
1,021
Dividend per sh₩
5,189
5,010
5,312
4,655
4,909
5,063
5,323
4,687
4,912
4,292
1,344
(2.65%)
(2.57%)
—
6.83
Div yield (avg)%
3.80
5.89
8.37
8.98
11.35
8.65
6.31
4.99
2.53
4.23
20.03
4.99
6.10
61
7.76
Payout ratio%
28.64
29.06
30.95
29.17
26.33
25.29
24.05
21.44
21.70
18.90
19.89
21.70
25.81
67
19.40
Shares (diluted)M
17.22
18.78
18.49
19.52
16.87
16.15
15.52
13.45
12.99
12.18
18.91
(6.31%)
(2.91%)
67
23.34
Buyback yield%
25.34
26.02
23.70
25.19
27.58
29.47
29.94
32.57
34.31
31.58
28.01
31.58
28.53
76
0.149
D/E ratiox
2.009
1.975
2.173
2.377
2.717
2.686
2.928
3.011
3.082
3.157
0.712
3.011
2.701
54
62.43
Enterprise value₩B
271.9
292.4
321.8
369.4
430.4
467.4
545.0
547.8
600.1
614.5
42.55
7.38%
10.21%
40
187.1
LT debt₩B
249.8
273.1
310.4
289.6
314.6
292.7
289.8
308.3
291.9
288.5
73.27
(1.72%)
2.23%
94
Revenue
₩378.7B
4.34%
1.00×
Cost of revenue
₩265.1B
4.34%
1.00×
Operating expenses
₩82.21B
4.37%
1.00×
Goodwill & intangibles
19.56%
Property and equipment
15.15%