27.08
Revenue₩B
144.8
148.5
151.9
151.4
149.3
151.2
149.2
147.4
147.7
148.7
29.65
(0.08%)
0.18%
46
19.84
Revenue growth%
27.10
24.80
26.29
25.96
23.61
25.59
26.29
28.82
26.30
26.25
18.66
26.29
26.27
71
16.66
Gross margin%
24.52
23.84
22.72
20.14
22.17
20.69
21.87
21.60
19.92
19.57
22.77
20.69
21.73
18
11.02
Operating margin%
19.52
19.58
19.36
22.19
22.35
20.97
23.05
26.01
27.74
28.67
12.80
26.01
22.27
86
8.88
Net margin%
40.08
38.43
36.74
35.60
33.21
33.10
35.48
36.48
36.28
33.88
18.84
35.48
35.94
59
14.40
P/E ratio (avg)x
22.79
25.03
25.48
28.35
28.76
29.22
27.36
30.48
29.03
29.84
31.58
29.22
28.55
73
34.96
EV/EBITx
25.57
27.73
30.05
34.89
36.49
42.81
46.46
46.91
49.08
50.45
36.13
46.91
39.65
16
18.15
FCF yield (avg)%
2.21
0.40
2.70
4.98
3.56
2.99
3.26
2.86
3.02
4.54
29.28
3.02
3.01
65
13.20
FCF margin%
5.10
3.74
6.56
8.09
5.55
2.94
5.41
6.04
3.89
3.36
5.37
3.89
5.26
52
0.952
FCF / Net incomex
1.201
1.198
1.323
1.415
1.394
1.422
1.312
1.250
1.212
1.341
1.212
1.312
1.317
42
29.97
ROIC%
23.41
25.11
26.56
24.73
26.27
29.13
31.39
31.23
34.03
33.61
18.66
31.39
27.85
63
25.44
Return on equity%
24.79
24.99
25.88
27.52
29.44
31.77
28.82
27.33
27.83
28.05
14.60
28.05
27.67
40
2.10
Return on assets%
11.60
12.04
13.84
11.51
14.21
11.76
9.38
6.73
8.98
6.81
8.08
8.98
11.55
70
2,672
EPS₩
5,858
6,268
6,908
6,828
6,868
6,840
6,537
7,688
7,356
7,501
2,824
1.78%
2.16%
—
29.81
EPS growth%
10.91
13.68
16.18
18.71
19.91
20.30
21.57
23.92
21.28
18.52
4.80
21.28
19.31
61
2,643
Bookvalue per sh₩
3,220
3,866
4,212
4,412
4,927
5,822
6,768
8,180
9,586
11,356
4,672
18.18%
13.17%
—
5,875
FCF per share₩
7,197
7,228
7,289
6,956
6,907
6,955
6,727
6,520
7,075
7,930
5,705
2.80%
0.71%
—
4,030
Dividend per sh₩
1,934
1,801
1,712
1,663
1,821
1,748
1,868
1,784
1,789
1,703
2,434
(1.33%)
(0.72%)
—
25.14
Div yield (avg)%
14.51
14.58
12.76
9.76
8.95
7.36
6.19
5.64
3.45
6.06
6.45
6.06
8.15
59
21.53
Payout ratio%
0.40
0.40
1.91
3.36
3.23
3.47
5.09
6.71
3.93
3.79
18.28
3.93
3.41
91
11.30
Shares (diluted)M
12.12
13.20
12.63
11.95
13.75
15.65
16.44
16.07
16.96
15.94
11.50
3.01%
2.12%
11
19.92
Buyback yield%
9.49
10.56
10.20
12.01
10.67
12.65
14.80
17.78
14.81
12.37
28.91
14.80
12.19
17
1.453
D/E ratiox
0.708
0.713
0.654
0.566
0.511
0.510
0.470
0.425
0.449
0.449
0.317
0.449
0.510
71
33.23
Enterprise value₩B
63.91
60.81
64.08
61.30
67.62
66.71
66.22
73.88
80.04
90.16
116.1
5.92%
4.70%
27
101.8
LT debt₩B
86.09
83.78
93.56
97.09
100.4
113.2
130.8
150.6
174.0
201.4
110.0
14.94%
10.15%
15
Revenue
₩148.7B
0.18%
1.00×
Cost of revenue
₩92.47B
0.09%
0.99×
Operating expenses
₩24.67B
0.42%
1.02×
Cash and investments
17.91%