13.80
Revenue₩B
62.94
66.73
72.24
76.16
82.24
89.54
97.07
105.6
115.7
127.0
14.65
9.07%
8.28%
49
12.33
Revenue growth%
4.20
2.22
0.99
1.01
1.50
0.40
3.08
3.74
3.10
2.89
3.18
3.08
2.55
54
2.55
Gross margin%
25.67
25.63
25.33
25.23
23.62
25.07
24.03
21.77
20.85
22.79
2.48
22.79
24.55
85
19.15
Operating margin%
16.43
14.96
14.17
12.87
14.83
14.47
13.60
12.14
13.08
13.99
16.43
13.60
14.08
26
11.20
Net margin%
25.10
25.65
24.32
22.95
21.42
23.62
25.13
27.10
28.21
25.94
10.02
25.94
25.12
92
11.65
P/E ratio (avg)x
27.60
24.62
22.44
22.83
22.81
22.99
20.84
19.98
20.67
22.62
23.38
20.84
22.71
40
26.62
EV/EBITx
33.27
35.55
34.06
37.23
40.80
43.27
46.48
51.33
54.73
55.14
27.41
51.33
42.03
24
18.96
FCF yield (avg)%
14.79
12.64
10.63
10.84
9.51
11.22
9.51
8.10
9.41
7.67
10.56
9.41
10.07
23
29.91
FCF margin%
26.94
24.51
22.49
19.74
21.13
23.25
21.33
22.26
21.72
24.25
24.57
22.26
22.38
88
0.403
FCF / Net incomex
1.882
2.115
2.431
2.709
2.885
2.805
2.737
2.892
2.941
3.053
0.557
2.892
2.771
17
14.77
ROIC%
18.64
21.27
20.00
20.67
22.44
19.76
22.03
22.93
22.42
24.21
27.11
22.42
21.65
10
4.87
Return on equity%
11.93
9.49
12.27
14.60
14.19
12.51
11.15
12.76
11.05
10.64
21.24
11.15
12.10
6
13.74
Return on assets%
32.88
32.11
32.16
34.74
34.12
35.69
35.45
35.78
33.65
35.56
9.36
35.56
34.43
27
582.65
EPS₩
1,312
1,230
1,298
1,374
1,479
1,617
1,502
1,307
1,355
1,196
624.10
(4.15%)
(0.65%)
—
3.40
EPS growth%
19.66
22.02
22.43
24.38
27.26
27.49
25.52
23.83
23.96
25.71
19.85
25.52
24.17
24
1,075
Bookvalue per sh₩
1,503
1,786
2,081
2,289
2,754
2,975
3,210
3,447
3,978
4,581
626.68
10.72%
12.60%
—
283.66
FCF per share₩
1,121
1,082
1,218
1,372
1,324
1,393
1,529
1,773
2,043
2,281
1,698
11.49%
8.16%
—
1,678
Dividend per sh₩
1,133
1,206
1,224
1,142
1,171
1,253
1,354
1,411
1,464
1,645
1,205
7.04%
2.99%
—
19.04
Div yield (avg)%
30.02
28.71
29.23
27.05
26.67
26.81
29.64
27.25
24.85
26.74
10.20
26.81
27.15
71
21.33
Payout ratio%
7.63
5.48
2.54
0.40
1.21
0.48
0.60
0.87
0.40
0.40
18.42
0.48
0.73
38
49.61
Shares (diluted)M
47.59
47.86
41.68
41.42
36.65
31.84
28.12
25.33
22.00
19.78
50.71
(11.60%)
(7.68%)
86
16.17
Buyback yield%
15.95
16.74
19.72
17.47
17.72
17.04
17.95
20.82
22.66
21.71
21.34
20.82
17.83
64
0.869
D/E ratiox
0.781
0.878
0.923
1.037
1.123
1.217
1.232
1.371
1.508
1.619
1.618
1.371
1.170
54
38.30
Enterprise value₩B
66.50
63.45
63.11
59.87
55.42
58.15
53.07
50.18
44.49
38.90
31.22
(6.84%)
(4.43%)
11
51.61
LT debt₩B
58.54
64.09
63.61
68.05
73.95
84.05
90.99
82.69
75.17
73.72
7.753
(0.06%)
3.15%
58
Revenue
₩127.0B
8.28%
1.00×
Cost of revenue
₩79.75B
8.44%
1.01×
Operating expenses
₩23.37B
8.27%
1.00×
Property and equipment
15.78%