197.6
Revenue₩B
173.3
174.9
182.6
188.6
193.4
195.1
206.0
208.3
213.3
216.9
206.5
2.32%
2.65%
36
14.52
Revenue growth%
14.81
12.93
11.15
11.50
9.91
8.27
6.18
5.44
5.65
5.75
12.29
5.75
9.09
47
4.85
Gross margin%
17.80
18.56
15.68
18.24
20.32
20.68
20.20
19.16
18.49
21.29
21.81
20.20
18.86
35
16.16
Operating margin%
20.57
19.83
21.15
19.73
21.72
22.89
21.39
24.07
21.68
21.20
5.48
21.68
21.30
17
2.24
Net margin%
6.41
4.99
6.64
5.81
7.88
8.52
8.28
6.42
8.96
8.45
15.46
8.45
7.26
63
18.35
P/E ratio (avg)x
29.19
27.64
27.62
24.93
25.14
25.59
25.69
26.99
25.87
26.45
11.72
25.87
26.16
43
23.75
EV/EBITx
54.06
61.69
70.98
77.57
88.66
106.1
125.9
134.1
143.8
152.0
7.186
134.1
97.37
19
16.34
FCF yield (avg)%
0.40
0.40
1.40
0.54
2.62
3.79
6.15
4.83
7.01
5.07
14.31
5.07
3.20
22
13.92
FCF margin%
9.86
10.17
9.13
9.25
11.67
9.17
8.70
8.72
10.77
10.36
3.46
9.17
9.56
83
1.380
FCF / Net incomex
0.839
0.771
0.743
0.824
0.869
0.994
1.004
0.935
0.906
0.992
1.162
0.992
0.888
56
9.34
ROIC%
26.69
28.46
30.65
32.86
34.31
36.93
38.15
40.34
37.71
39.97
18.53
38.15
35.62
92
22.56
Return on equity%
26.02
26.25
26.63
24.60
25.04
22.17
23.97
25.21
23.49
26.38
19.66
23.97
25.13
42
28.12
Return on assets%
17.28
15.67
15.56
17.69
16.71
15.89
17.45
18.01
18.34
16.40
15.92
17.45
17.00
46
954.36
EPS₩
2,443
2,797
3,209
3,682
3,555
4,102
3,954
3,997
4,510
4,694
999.89
5.72%
6.45%
—
18.37
EPS growth%
13.94
15.29
13.06
13.14
12.44
13.51
11.86
9.00
7.79
9.95
29.99
9.95
12.75
26
334.27
Bookvalue per sh₩
903.95
866.83
893.15
982.88
941.06
1,061
958.25
979.04
1,001
1,021
878.11
1.64%
2.15%
—
1,258
FCF per share₩
353.13
374.75
367.87
361.77
387.46
429.42
447.10
512.49
482.16
505.86
531.18
5.48%
4.40%
—
1,125
Dividend per sh₩
3,090
3,466
3,946
4,600
5,320
5,732
6,745
7,401
7,243
7,303
1,403
6.54%
9.60%
—
3.91
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
2.12
1.57
0.40
1.07
3.81
7.82
1.57
0.40
22
14.16
Payout ratio%
17.67
15.59
15.19
12.72
15.09
12.74
15.06
17.06
18.33
15.53
3.51
15.53
15.36
39
105.6
Shares (diluted)M
81.59
72.97
64.37
62.36
67.85
64.60
69.61
68.87
73.99
71.76
103.0
1.13%
(0.63%)
39
4.85
Buyback yield%
18.81
19.35
19.82
21.66
21.17
24.02
21.26
21.43
21.28
19.20
6.19
21.28
21.21
17
0.174
D/E ratiox
1.019
1.063
1.204
1.267
1.405
1.618
1.784
1.803
1.869
1.930
1.563
1.803
1.511
33
143.6
Enterprise value₩B
182.1
202.8
193.7
218.3
252.9
284.1
299.7
301.3
313.2
323.5
85.67
5.04%
7.34%
23
204.9
LT debt₩B
20.02
20.14
22.68
26.54
29.87
31.50
32.49
33.23
36.38
41.91
179.4
7.01%
9.00%
47
Revenue
₩216.9B
2.65%
1.00×
Cost of revenue
₩108.1B
2.46%
0.98×
Operating expenses
₩47.09B
2.89%
1.02×
Goodwill & intangibles
13.55%