859.7
Revenue₩B
759.6
773.6
776.1
761.8
750.0
769.4
775.4
762.9
746.9
734.3
952.8
(0.42%)
(0.19%)
84
26.56
Revenue growth%
15.60
14.21
12.35
9.57
8.86
10.22
9.99
9.37
11.34
9.10
29.11
9.99
10.10
51
17.13
Gross margin%
15.76
17.04
16.20
16.52
15.02
13.02
15.65
12.67
11.37
12.83
4.40
12.83
15.34
28
22.37
Operating margin%
26.00
26.89
29.27
30.98
33.94
35.30
36.26
36.51
39.20
38.63
6.61
36.51
34.62
83
14.16
Net margin%
28.41
30.33
29.87
29.28
28.71
26.08
25.70
25.90
22.96
24.22
10.87
25.70
27.24
91
33.08
P/E ratio (avg)x
31.92
32.17
36.41
40.46
44.60
40.50
45.99
41.68
41.77
41.07
33.58
41.68
40.78
26
36.53
EV/EBITx
32.89
35.47
34.39
37.50
37.47
41.42
42.40
45.16
51.83
62.00
28.32
45.16
39.46
68
15.82
FCF yield (avg)%
8.77
11.23
8.35
11.03
11.12
9.87
12.80
14.02
11.18
11.61
16.54
11.61
11.15
72
12.74
FCF margin%
4.95
5.01
5.43
4.46
6.22
4.80
6.88
7.50
7.06
6.46
19.60
6.88
5.82
18
1.742
FCF / Net incomex
1.316
1.149
1.169
1.055
1.066
1.029
0.912
0.986
0.994
1.042
1.167
0.994
1.049
30
15.23
ROIC%
25.76
23.15
21.81
19.79
17.59
19.32
18.66
20.14
17.36
14.48
2.07
18.66
19.56
36
29.72
Return on equity%
15.77
17.29
18.88
17.52
18.05
15.70
13.87
11.23
14.05
11.35
23.16
13.87
15.73
74
6.23
Return on assets%
28.01
29.15
28.18
27.39
27.08
25.50
23.31
23.21
20.63
19.05
19.13
23.21
26.29
30
17,760
EPS₩
8,558
7,918
7,374
7,030
7,010
6,685
6,353
6,368
7,049
6,397
18,891
(1.81%)
(3.90%)
—
12.34
EPS growth%
32.29
32.73
30.63
29.09
31.45
28.48
30.67
28.62
27.78
29.69
8.43
28.62
30.16
95
20,620
Bookvalue per sh₩
9,419
8,765
9,822
11,084
11,518
12,042
12,820
13,081
12,719
13,557
4,976
3.31%
5.07%
—
10,701
FCF per share₩
18,133
18,589
17,803
19,320
19,330
18,875
19,197
19,913
18,517
19,520
14,466
0.20%
1.13%
—
8,379
Dividend per sh₩
17,725
19,116
19,147
20,503
21,314
19,782
19,770
19,445
18,891
17,251
19,230
(4.14%)
0.52%
—
18.37
Div yield (avg)%
9.07
8.74
10.20
9.26
10.83
7.96
8.34
11.28
11.31
10.07
28.13
10.07
9.67
12
23.44
Payout ratio%
23.88
24.07
22.71
21.97
21.81
21.29
20.52
22.90
25.54
24.20
2.02
22.90
22.80
6
21.39
Shares (diluted)M
23.23
25.43
25.51
26.46
26.91
29.39
29.27
32.06
34.55
37.62
22.20
6.93%
6.08%
74
27.68
Buyback yield%
10.72
10.66
10.66
13.25
14.76
15.60
15.37
16.09
14.47
15.50
12.38
15.50
14.61
53
1.423
D/E ratiox
1.263
1.364
1.441
1.412
1.602
1.552
1.667
1.858
1.773
1.794
1.562
1.773
1.577
69
322.3
Enterprise value₩B
1,042
974.1
1,055
973.8
996.2
1,020
1,048
1,118
1,116
1,135
44.56
2.64%
1.87%
49
188.3
LT debt₩B
216.9
216.3
235.1
275.1
293.5
302.9
305.7
326.9
342.6
397.5
469.0
6.25%
7.71%
19
Revenue
₩734.3B
(0.19%)
1.00×
Cost of revenue
₩459.1B
0.12%
1.03×
Operating expenses
₩118.7B
(0.20%)
1.00×
Cash and investments
20.08%
Property and equipment
19.41%
Goodwill & intangibles
16.20%
Spread over hurdle
24.46%