308.2
Revenue₩B
602.6
605.8
630.5
646.8
667.1
684.5
714.2
719.4
720.5
728.6
321.1
1.78%
2.17%
86
6.40
Revenue growth%
27.63
25.78
27.08
25.01
23.24
24.41
23.15
23.48
22.12
22.61
4.87
23.15
23.95
69
12.73
Gross margin%
11.55
11.59
10.07
7.42
4.94
2.28
0.76
0.40
0.40
0.40
19.71
0.40
3.61
69
2.34
Operating margin%
11.62
14.07
16.67
19.50
17.63
15.72
15.45
14.18
11.93
13.45
8.06
14.18
14.82
84
10.56
Net margin%
20.19
20.07
20.11
19.17
18.96
18.31
20.43
21.83
24.37
22.55
19.79
21.83
20.15
17
12.93
P/E ratio (avg)x
12.68
14.21
14.77
15.12
13.84
12.87
13.22
12.25
13.44
14.70
25.21
13.22
13.64
14
28.36
EV/EBITx
39.59
45.42
47.70
48.63
47.94
48.04
49.21
52.79
55.38
62.01
11.77
52.79
48.33
73
11.31
FCF yield (avg)%
19.19
19.80
17.94
18.54
15.80
15.26
15.94
18.83
18.20
16.25
4.81
16.25
18.07
17
3.35
FCF margin%
2.95
2.55
0.61
2.73
1.83
4.64
6.92
6.09
7.04
6.59
11.29
6.59
3.80
13
0.829
FCF / Net incomex
1.029
0.992
1.104
1.264
1.209
1.157
1.302
1.459
1.439
1.710
0.997
1.439
1.237
86
11.88
ROIC%
26.02
26.35
27.58
29.49
28.85
29.59
28.18
30.74
29.49
27.96
2.03
29.49
28.52
80
15.33
Return on equity%
10.36
8.77
11.23
11.08
11.54
14.25
11.51
13.67
14.84
14.66
27.50
14.25
11.53
88
22.73
Return on assets%
26.12
24.03
23.77
25.09
25.38
28.37
28.75
31.57
33.69
31.67
24.04
31.57
27.24
95
986.00
EPS₩
5,510
5,936
7,159
7,370
7,946
8,212
9,086
10,141
12,104
14,444
1,042
12.70%
11.63%
—
22.42
EPS growth%
27.00
24.94
27.10
29.39
29.95
31.39
31.84
30.53
33.28
32.01
14.10
31.84
30.24
71
4,528
Bookvalue per sh₩
6,971
8,050
8,260
8,145
8,033
9,469
9,251
9,265
9,076
9,550
1,315
3.52%
4.82%
—
5,305
FCF per share₩
8,365
8,972
9,418
10,696
12,189
14,384
16,857
20,166
19,988
23,196
838.14
13.73%
12.39%
—
5,046
Dividend per sh₩
4,606
4,465
4,803
5,254
5,558
5,324
5,102
5,394
5,886
6,709
4,301
3.84%
4.73%
—
11.68
Div yield (avg)%
12.38
14.82
15.07
12.30
10.91
12.52
11.56
13.57
12.71
14.44
12.29
12.71
12.61
9
12.76
Payout ratio%
0.44
0.40
2.67
1.33
3.68
5.48
3.18
2.47
0.40
0.40
17.96
2.47
1.90
63
78.83
Shares (diluted)M
98.89
101.1
98.34
98.33
100.3
101.8
120.9
128.6
146.7
147.3
79.15
7.98%
4.88%
43
3.38
Buyback yield%
25.55
27.00
26.26
24.88
21.94
19.78
22.26
21.01
22.53
23.48
16.89
22.26
23.00
11
1.294
D/E ratiox
0.097
0.093
0.086
0.086
0.091
0.085
0.088
0.088
0.078
0.071
1.120
0.085
0.087
61
587.6
Enterprise value₩B
113.1
106.7
109.2
114.0
123.1
114.3
120.8
123.7
138.2
128.0
82.83
0.78%
1.02%
74
47.04
LT debt₩B
305.7
291.4
275.4
295.1
298.7
290.6
324.2
350.0
346.7
354.4
112.0
3.48%
2.51%
73
Revenue
₩728.6B
2.17%
1.00×
Cost of revenue
₩496.0B
1.91%
0.98×
Operating expenses
₩150.9B
2.89%
1.07×
Property and equipment
16.51%
Goodwill & intangibles
15.95%