72.85
Revenue₩B
176.3
178.7
183.4
190.5
194.2
199.8
201.2
207.2
214.2
216.5
76.28
2.20%
2.57%
61
28.99
Revenue growth%
10.43
10.05
10.65
10.54
13.34
11.19
9.51
7.93
6.22
7.36
2.27
7.93
10.24
27
14.66
Gross margin%
5.85
7.60
8.68
10.58
9.34
10.36
9.80
9.42
11.10
12.96
12.73
10.36
9.61
17
21.27
Operating margin%
0.40
0.91
1.66
3.66
5.13
5.84
4.81
6.71
5.03
2.48
12.73
5.03
4.23
34
9.37
Net margin%
28.03
27.79
27.26
24.35
26.48
27.43
27.54
28.98
27.35
28.14
26.20
27.54
27.48
78
33.68
P/E ratio (avg)x
30.77
33.89
37.36
39.39
40.18
38.25
40.54
39.76
43.08
43.26
8.403
40.54
39.58
21
24.70
EV/EBITx
4.595
4.971
5.021
4.518
4.190
3.693
3.309
2.965
3.059
3.270
16.09
3.270
3.941
95
10.74
FCF yield (avg)%
23.68
24.39
22.83
23.13
22.99
23.97
21.68
19.06
16.97
15.44
8.28
19.06
22.91
55
8.31
FCF margin%
13.65
11.00
12.00
10.36
10.65
13.21
16.13
15.53
14.71
13.05
2.77
14.71
13.13
43
1.037
FCF / Net incomex
1.085
1.175
1.173
1.138
1.082
1.083
1.212
1.345
1.364
1.365
0.636
1.345
1.174
47
15.46
ROIC%
21.88
22.90
23.39
24.35
24.42
22.94
20.77
18.46
18.92
19.27
17.95
19.27
22.39
74
5.63
Return on equity%
4.11
4.89
2.68
4.07
4.31
6.34
4.09
1.12
1.67
3.83
2.42
3.83
4.08
71
13.85
Return on assets%
20.50
17.90
14.99
16.03
17.46
16.38
14.57
14.43
15.31
15.21
9.00
15.21
15.67
62
313.43
EPS₩
1,033
1,115
1,235
1,459
1,609
1,849
1,929
1,893
2,204
2,358
348.84
7.94%
8.68%
—
8.95
EPS growth%
9.29
8.98
7.19
6.65
4.13
6.34
3.78
2.10
0.40
0.40
28.40
2.10
5.24
10
473.49
Bookvalue per sh₩
361.91
364.26
346.09
378.43
396.40
378.66
385.68
411.67
430.74
384.03
319.01
(0.63%)
1.48%
—
664.04
FCF per share₩
247.12
249.88
244.52
278.48
287.69
345.75
363.91
417.03
419.51
422.35
162.11
7.98%
6.30%
—
194.40
Dividend per sh₩
615.16
643.63
709.19
745.68
784.13
814.93
876.75
901.62
933.08
918.79
603.21
3.22%
4.01%
—
5.79
Div yield (avg)%
15.12
17.33
17.65
20.30
21.93
24.90
23.48
20.92
20.28
22.33
18.36
22.33
20.61
70
22.01
Payout ratio%
7.94
5.61
3.09
2.95
2.90
0.65
0.40
1.72
4.29
5.86
14.69
1.72
3.02
41
298.1
Shares (diluted)M
410.3
411.4
433.9
448.2
530.3
595.0
623.9
615.0
635.0
714.2
308.0
6.14%
7.36%
71
13.54
Buyback yield%
22.08
24.82
24.32
22.62
21.41
22.43
19.98
21.52
24.03
22.46
22.08
22.43
22.44
36
0.899
D/E ratiox
0.886
1.033
1.126
1.345
1.367
1.457
1.550
1.814
1.962
2.034
0.134
1.814
1.412
51
59.77
Enterprise value₩B
291.8
285.1
272.9
310.0
327.6
369.2
421.5
413.9
450.8
428.9
108.5
5.54%
4.56%
78
93.02
LT debt₩B
290.7
310.0
302.3
279.5
278.2
278.4
317.3
359.5
413.6
411.4
11.91
8.14%
5.07%
7
Revenue
₩216.5B
2.57%
1.00×
Cost of revenue
₩144.6B
2.53%
1.00×
Operating expenses
₩36.87B
3.27%
1.07×
Cash and investments
17.51%
Property and equipment
17.27%