59.35
Revenue₩B
182.5
191.9
201.0
211.5
224.4
233.3
247.9
267.7
279.6
291.8
61.83
5.39%
5.67%
72
28.59
Revenue growth%
0.40
0.40
2.70
2.66
0.74
0.40
0.51
0.54
3.37
0.60
13.05
0.54
0.57
45
16.21
Gross margin%
18.02
19.24
16.43
16.96
18.72
17.20
15.34
17.03
16.46
15.01
29.62
16.46
16.99
84
20.76
Operating margin%
22.40
24.10
23.01
22.30
24.65
24.86
22.82
24.92
22.75
19.95
7.45
22.82
22.92
78
5.13
Net margin%
29.48
30.87
32.97
30.39
31.01
28.87
26.08
28.55
28.36
30.68
7.77
28.55
29.94
55
35.11
P/E ratio (avg)x
47.59
46.76
44.92
42.89
43.99
42.87
41.05
44.99
43.80
47.91
23.29
43.80
44.46
18
28.06
EV/EBITx
28.71
32.37
37.92
43.56
42.47
49.72
49.99
47.78
54.57
53.97
30.93
49.99
45.67
18
5.78
FCF yield (avg)%
24.68
24.47
26.23
27.16
26.60
29.04
29.97
29.13
26.33
25.27
18.03
29.04
26.46
77
19.28
FCF margin%
22.90
22.79
24.74
25.61
23.49
22.04
24.78
25.97
23.83
23.66
17.93
23.83
23.74
10
0.413
FCF / Net incomex
1.389
1.502
1.453
1.343
1.252
1.208
1.036
0.878
0.782
0.732
0.954
0.878
1.230
41
15.24
ROIC%
22.89
23.38
22.33
19.95
22.91
21.06
20.89
18.99
19.61
19.05
23.65
19.61
20.98
40
12.07
Return on equity%
19.09
21.21
20.06
20.83
18.32
19.46
17.77
20.06
17.64
19.48
16.78
19.46
19.47
24
12.39
Return on assets%
24.17
21.35
22.79
20.21
18.23
21.11
20.23
20.52
17.75
18.45
29.15
20.23
20.37
13
1,323
EPS₩
2,453
2,826
2,861
2,837
3,232
3,249
3,858
4,177
4,789
5,083
1,458
9.48%
7.57%
—
19.58
EPS growth%
34.24
34.75
32.28
33.67
32.81
34.63
32.84
35.82
34.77
31.88
17.87
34.63
33.96
66
415.12
Bookvalue per sh₩
3,630
3,981
4,329
5,125
5,506
6,216
7,045
7,948
9,545
10,381
682.48
13.52%
13.08%
—
1,813
FCF per share₩
3,059
3,656
4,361
4,516
5,366
5,661
5,902
6,000
6,415
6,797
1,782
4.84%
8.14%
—
1,530
Dividend per sh₩
566.72
589.00
592.17
597.01
645.65
669.39
619.68
671.71
684.43
660.62
951.43
0.46%
1.48%
—
16.64
Div yield (avg)%
21.41
22.57
21.16
21.27
20.92
22.10
23.36
24.00
24.61
22.66
28.49
23.36
22.33
76
10.16
Payout ratio%
1.27
0.40
1.02
2.92
4.82
6.51
9.06
10.73
12.45
14.41
20.26
10.73
5.67
66
64.04
Shares (diluted)M
47.34
46.85
45.73
43.40
39.21
40.50
43.08
36.55
37.17
33.69
64.86
(2.99%)
(2.81%)
71
23.44
Buyback yield%
15.01
17.11
17.01
16.02
13.07
15.77
15.64
18.52
16.50
14.47
18.52
15.77
15.89
10
0.522
D/E ratiox
1.257
1.357
1.363
1.291
1.457
1.672
1.891
1.811
1.787
1.707
0.431
1.787
1.565
8
184.7
Enterprise value₩B
106.8
120.1
116.5
124.0
123.2
119.1
124.1
123.8
143.8
148.3
187.9
3.79%
4.24%
54
201.8
LT debt₩B
159.1
159.5
156.8
161.1
190.7
226.5
228.1
257.8
281.1
321.9
68.31
11.04%
6.96%
14
Revenue
₩291.8B
5.67%
1.00×
Cost of revenue
₩204.2B
5.67%
1.00×
Operating expenses
₩58.78B
4.93%
0.93×
Property and equipment
16.24%
Cash and investments
14.30%