100.7
Revenue₩B
90.50
97.37
102.8
105.7
112.0
115.2
120.6
127.4
136.5
146.5
112.7
5.52%
5.26%
58
8.84
Revenue growth%
12.55
11.92
9.03
9.75
7.23
5.78
5.84
6.04
3.22
0.44
21.08
5.78
6.64
89
8.36
Gross margin%
33.28
31.62
30.31
33.14
32.91
34.79
37.08
36.55
38.21
40.85
8.15
37.08
34.04
71
9.01
Operating margin%
13.87
12.52
13.08
10.18
9.44
11.78
12.52
10.97
12.40
11.98
6.80
11.98
12.19
10
27.05
Net margin%
10.85
12.83
9.95
8.80
11.04
10.94
12.99
14.07
16.44
13.58
28.27
13.58
11.94
7
13.67
P/E ratio (avg)x
38.57
35.07
37.71
38.14
36.57
37.67
39.99
43.06
41.77
38.94
15.42
39.99
38.35
14
14.05
EV/EBITx
28.53
28.55
26.69
24.04
24.39
23.68
24.41
24.95
24.13
20.81
18.69
24.13
24.40
72
20.75
FCF yield (avg)%
23.77
22.39
25.11
24.11
25.78
27.33
26.49
26.57
24.87
23.48
9.52
26.49
24.99
82
19.32
FCF margin%
12.80
15.07
14.32
15.75
14.41
11.76
12.97
14.05
11.99
12.19
19.92
12.19
13.51
50
1.132
FCF / Net incomex
1.608
1.759
1.812
2.040
1.976
1.939
1.919
2.117
2.388
2.304
0.563
2.117
1.957
59
28.60
ROIC%
4.80
5.53
6.95
7.40
5.84
3.54
4.39
6.09
6.95
4.68
19.44
4.68
5.68
50
14.18
Return on equity%
4.47
1.63
2.94
5.62
7.72
5.07
4.20
4.09
1.43
3.15
3.43
4.09
4.15
76
2.97
Return on assets%
16.06
13.23
10.60
9.96
11.40
14.09
12.40
15.32
17.60
16.94
24.15
15.32
13.66
38
1,938
EPS₩
1,496
1,575
1,755
1,727
1,953
1,923
2,087
1,972
1,862
2,019
2,161
0.66%
4.42%
—
5.85
EPS growth%
18.73
17.80
19.97
19.26
18.22
16.17
18.67
21.17
19.83
19.11
19.12
19.11
18.92
92
1,937
Bookvalue per sh₩
2,405
2,450
2,649
2,794
3,223
3,635
4,000
4,084
4,347
4,509
2,622
6.95%
8.01%
—
2,420
FCF per share₩
1,810
1,796
1,816
1,707
1,857
1,999
2,026
2,227
2,451
2,255
1,038
3.97%
2.97%
—
1,965
Dividend per sh₩
1,400
1,618
1,799
2,137
2,536
2,912
3,107
3,061
3,132
3,311
2,683
5.48%
11.00%
—
16.58
Div yield (avg)%
19.50
19.69
19.54
17.75
17.65
15.69
13.88
16.67
14.22
14.94
15.12
14.94
17.16
73
13.41
Payout ratio%
15.72
18.08
18.42
19.52
21.76
22.53
23.60
24.92
26.05
25.76
9.79
24.92
22.14
75
22.91
Shares (diluted)M
23.79
22.66
23.12
22.68
24.39
21.03
18.93
19.91
17.73
17.04
22.20
(6.93%)
(2.56%)
84
14.94
Buyback yield%
28.05
28.06
26.56
27.35
27.47
29.38
28.34
27.70
26.23
27.55
28.93
27.70
27.62
33
1.227
D/E ratiox
0.211
0.230
0.249
0.291
0.347
0.405
0.489
0.517
0.616
0.714
0.960
0.517
0.376
77
61.03
Enterprise value₩B
161.6
179.9
185.4
222.3
228.9
242.6
269.5
309.8
311.1
328.9
120.6
7.52%
8.20%
6
48.32
LT debt₩B
12.05
12.94
15.26
17.21
17.95
18.24
17.80
21.03
21.69
25.95
126.5
7.65%
7.63%
63
Revenue
₩146.5B
5.26%
1.00×
Cost of revenue
₩77.55B
5.21%
1.00×
Operating expenses
₩35.57B
5.37%
1.01×
Property and equipment
16.69%