0.545
Revenue₩B
2.165
2.357
2.468
2.615
2.853
3.107
3.362
3.640
3.957
4.261
0.598
8.36%
7.65%
93
17.23
Revenue growth%
17.06
15.91
14.31
11.64
14.30
17.21
17.55
16.26
15.96
18.26
22.70
17.21
16.11
74
8.33
Gross margin%
6.96
6.17
3.47
6.11
5.58
6.18
5.78
3.63
5.02
5.67
28.24
5.67
5.73
40
11.46
Operating margin%
9.67
7.71
8.26
9.98
8.50
8.74
11.37
11.51
9.26
8.90
26.49
9.26
9.08
18
26.18
Net margin%
5.80
5.02
7.33
5.65
7.46
6.32
5.63
4.23
2.25
2.77
16.36
4.23
5.64
81
16.03
P/E ratio (avg)x
15.44
15.93
16.61
16.59
16.98
18.58
17.87
16.87
16.13
16.23
18.51
16.87
16.60
61
6.774
EV/EBITx
14.66
13.82
14.27
15.14
14.91
15.01
15.59
16.05
14.46
14.32
32.42
15.01
14.79
26
16.85
FCF yield (avg)%
7.94
5.96
6.40
6.64
5.51
4.36
7.25
8.72
11.02
12.94
11.71
8.72
6.94
45
16.06
FCF margin%
0.40
1.63
0.40
0.40
2.79
5.36
2.58
4.02
6.23
7.47
9.63
5.36
2.68
26
1.438
FCF / Net incomex
0.418
0.369
0.405
0.351
0.339
0.320
0.324
0.285
0.259
0.268
1.038
0.285
0.331
94
11.85
ROIC%
10.90
8.61
7.50
8.99
9.83
12.62
13.75
13.87
14.89
16.77
28.21
13.87
11.76
64
26.69
Return on equity%
4.27
5.07
5.94
6.03
4.49
1.74
3.70
3.50
2.83
4.33
24.43
3.50
4.30
11
19.42
Return on assets%
19.23
17.55
17.34
17.53
18.62
16.60
16.78
18.01
16.06
18.73
11.38
16.78
17.54
73
205.82
EPS₩
323.06
340.70
388.97
425.53
443.27
471.76
524.08
627.20
644.88
759.77
229.85
11.38%
9.20%
—
20.29
EPS growth%
6.82
8.30
7.40
6.17
6.82
4.60
7.51
9.10
7.84
5.98
22.26
7.51
7.11
91
148.63
Bookvalue per sh₩
184.14
203.16
201.55
185.76
191.39
194.06
179.99
185.07
208.67
224.46
181.82
3.24%
2.89%
—
105.36
FCF per share₩
87.05
92.26
103.66
118.33
129.09
119.65
129.83
144.12
149.07
168.94
100.90
5.53%
6.60%
—
141.59
Dividend per sh₩
147.62
148.91
143.40
131.02
128.09
119.36
114.71
117.74
118.40
128.69
186.81
0.09%
(0.51%)
—
21.29
Div yield (avg)%
22.94
21.43
19.94
19.00
20.69
17.88
18.03
17.71
20.08
20.55
18.33
18.03
20.01
63
21.54
Payout ratio%
20.85
19.52
21.04
23.28
25.56
25.88
26.95
28.56
28.58
25.97
29.19
26.95
25.72
43
11.71
Shares (diluted)M
20.40
23.03
26.71
28.26
30.46
32.53
34.88
34.65
37.52
39.18
11.73
5.16%
8.67%
91
28.01
Buyback yield%
4.20
3.94
3.60
3.45
2.76
3.72
5.72
4.52
6.38
6.11
23.60
5.72
4.07
91
0.448
D/E ratiox
1.702
1.650
1.864
1.943
2.077
2.422
2.605
2.659
2.879
3.150
0.512
2.659
2.249
16
2.960
Enterprise value₩B
2.318
2.228
2.150
2.356
2.541
2.383
2.197
2.413
2.230
2.235
0.637
(2.54%)
(1.24%)
23
2,724
LT debt₩M
631.1
685.1
622.7
575.3
581.5
555.7
624.5
584.3
574.8
585.5
631.9
0.14%
(0.22%)
93
Revenue
₩4.261B
7.65%
1.00×
Cost of revenue
₩2.070B
7.41%
0.98×
Operating expenses
₩992.5M
7.79%
1.01×
Cash and investments
16.19%
Goodwill & intangibles
14.56%