56.87
Revenue₩B
105.1
111.8
115.7
117.9
124.0
130.2
134.0
140.3
147.3
155.6
58.98
4.63%
4.30%
52
21.56
Revenue growth%
21.72
22.77
22.29
24.76
27.33
27.08
25.45
23.15
20.17
21.06
11.30
23.15
22.96
71
4.60
Gross margin%
20.91
22.66
23.33
21.08
21.35
24.15
26.21
25.54
23.98
24.01
3.38
24.15
23.65
66
10.38
Operating margin%
13.52
10.98
9.43
12.25
9.80
12.16
9.63
9.82
12.40
14.90
8.98
12.16
11.57
89
25.84
Net margin%
1.57
2.57
4.30
1.58
1.46
0.81
2.12
1.18
0.76
0.40
9.98
0.81
1.51
69
31.65
P/E ratio (avg)x
50.41
57.13
61.99
63.25
68.88
80.38
91.36
89.06
105.1
105.6
24.34
91.36
74.63
37
6.286
EV/EBITx
52.74
62.16
72.80
75.16
81.10
91.40
87.21
99.14
98.32
114.1
25.68
98.32
84.16
25
6.57
FCF yield (avg)%
2.58
3.13
2.33
4.21
2.57
4.84
6.74
8.64
10.36
12.01
16.30
8.64
4.53
77
24.42
FCF margin%
3.52
1.47
0.66
3.66
2.82
0.91
0.98
1.00
3.95
6.22
6.35
1.00
2.15
36
1.309
FCF / Net incomex
1.365
1.231
1.210
1.030
0.936
0.815
0.857
0.752
0.796
0.677
0.538
0.796
0.897
60
2.51
ROIC%
4.32
3.10
0.64
0.40
0.40
0.40
0.40
1.10
0.50
2.00
16.36
0.50
0.57
41
3.96
Return on equity%
24.12
24.28
21.31
24.27
27.24
26.08
25.41
22.62
23.07
23.18
6.40
23.18
24.19
91
6.39
Return on assets%
12.21
14.37
12.53
9.97
10.19
9.05
8.38
7.14
4.45
5.69
6.94
7.14
9.51
60
3,083
EPS₩
1,702
1,650
1,767
1,950
2,231
2,266
2,359
2,236
2,505
2,637
3,281
3.40%
5.59%
—
29.24
EPS growth%
12.79
10.23
11.91
14.24
14.74
14.53
12.66
14.49
12.24
12.52
22.86
12.66
12.73
6
4,055
Bookvalue per sh₩
2,082
2,252
2,165
2,239
2,402
2,111
1,980
1,938
2,076
2,172
2,061
(1.99%)
0.67%
—
4,365
FCF per share₩
1,328
1,381
1,460
1,592
1,609
1,480
1,560
1,647
1,853
1,712
3,494
1.26%
3.33%
—
5,665
Dividend per sh₩
6,290
6,939
7,780
7,387
8,202
7,757
8,414
9,511
10,778
11,128
2,652
6.29%
6.53%
—
21.71
Div yield (avg)%
30.67
31.92
30.95
31.25
31.48
34.33
34.61
34.28
33.90
32.13
6.36
34.28
32.02
16
6.29
Payout ratio%
25.12
26.69
27.90
26.99
27.88
27.40
28.62
25.64
27.65
29.79
3.13
27.65
27.53
15
14.31
Shares (diluted)M
21.04
21.28
24.45
25.44
28.30
28.57
27.75
30.23
28.45
30.10
14.17
1.24%
3.21%
43
11.75
Buyback yield%
18.86
20.40
19.09
21.31
20.83
21.42
22.45
25.07
23.04
23.89
20.76
23.04
21.36
35
0.510
D/E ratiox
1.114
1.258
1.359
1.431
1.315
1.269
1.324
1.445
1.393
1.357
0.134
1.357
1.341
45
30.32
Enterprise value₩B
64.21
73.73
79.61
84.07
77.42
89.61
89.22
90.79
103.8
115.7
99.78
8.37%
7.24%
5
11.72
LT debt₩B
30.28
33.01
31.19
31.73
30.49
28.70
31.80
31.65
29.60
27.35
94.22
(2.15%)
(0.85%)
33
Revenue
₩155.6B
4.30%
1.00×
Cost of revenue
₩108.9B
4.30%
1.00×
Operating expenses
₩28.88B
4.26%
1.00×
Goodwill & intangibles
16.58%
Cash and investments
16.56%
Property and equipment
15.18%