31.45
Revenue₩B
32.98
36.04
38.45
42.20
45.34
50.22
53.74
57.51
62.51
67.52
33.43
8.29%
8.34%
6
14.47
Revenue growth%
26.10
24.27
23.43
25.85
26.64
29.59
27.99
29.12
30.96
31.44
24.46
29.59
27.31
37
2.26
Gross margin%
16.64
18.03
19.61
17.09
16.99
17.17
19.38
19.54
21.81
23.02
3.28
19.54
18.71
85
9.01
Operating margin%
21.07
19.90
20.67
21.08
18.66
16.14
13.32
15.58
14.84
15.13
6.91
15.13
17.40
62
16.36
Net margin%
7.53
7.75
7.51
6.00
7.87
5.84
4.76
2.03
4.70
1.75
28.71
4.70
5.92
87
18.30
P/E ratio (avg)x
9.428
9.436
9.092
8.578
8.458
8.368
8.884
9.037
8.351
8.869
22.66
8.869
8.877
49
13.61
EV/EBITx
18.83
17.99
17.97
17.44
18.69
16.80
17.81
18.71
17.24
18.34
25.31
17.81
17.98
47
16.26
FCF yield (avg)%
4.87
4.45
4.78
3.03
1.15
1.70
0.40
1.78
2.08
0.97
13.32
1.70
1.93
35
28.38
FCF margin%
4.55
2.17
2.38
5.25
6.45
7.75
6.26
4.17
6.82
5.56
25.82
6.26
5.40
46
0.341
FCF / Net incomex
1.257
1.371
1.297
1.465
1.573
1.636
1.710
1.669
1.831
1.887
1.671
1.710
1.604
70
19.30
ROIC%
7.75
7.98
6.19
6.65
9.19
11.01
10.04
12.75
11.85
14.72
27.91
11.85
9.62
44
23.05
Return on equity%
22.59
22.41
23.16
23.31
21.41
21.42
18.97
17.08
18.32
18.33
3.02
18.33
21.42
55
15.40
Return on assets%
13.29
11.13
13.23
13.51
15.22
17.22
17.67
16.03
17.29
19.41
19.80
17.29
15.63
70
8,745
EPS₩
10,619
12,631
12,569
12,487
14,605
14,957
14,469
15,627
16,942
20,234
8,983
6.74%
8.21%
—
16.76
EPS growth%
26.47
28.22
26.35
25.62
24.31
25.24
27.07
24.27
27.20
25.91
25.66
25.91
26.13
79
6,654
Bookvalue per sh₩
5,281
5,189
5,613
5,850
5,254
5,545
6,201
6,163
5,680
5,829
7,457
2.10%
0.64%
—
3,120
FCF per share₩
6,229
6,625
7,414
7,987
7,860
7,808
8,731
8,856
8,698
9,612
3,125
4.11%
5.15%
—
7,464
Dividend per sh₩
7,571
7,741
7,212
6,486
6,223
6,609
5,770
5,005
4,732
4,310
9,642
(7.08%)
(4.77%)
—
21.83
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
2.33
3.73
6.35
8.25
7.15
3.73
0.40
60
29.48
Payout ratio%
14.83
13.41
14.83
12.90
15.48
17.21
14.96
12.81
11.10
10.57
29.96
12.81
14.12
19
4.576
Shares (diluted)M
7.242
7.104
8.115
7.882
8.144
8.706
8.561
8.694
8.568
8.266
4.343
0.30%
1.41%
8
4.17
Buyback yield%
6.02
4.92
5.87
8.15
6.70
9.32
10.41
7.69
6.35
3.69
24.82
7.69
6.53
29
0.898
D/E ratiox
0.849
0.866
0.826
0.801
0.893
0.900
1.002
1.131
1.231
1.386
0.331
1.131
0.897
36
49.09
Enterprise value₩B
40.80
39.31
41.70
45.14
49.25
43.98
48.66
50.94
47.88
43.64
25.55
(2.39%)
1.26%
32
57.46
LT debt₩B
38.86
38.87
43.22
44.65
46.14
55.00
60.57
69.47
81.96
99.60
40.91
16.64%
11.92%
18
Revenue
₩67.52B
8.34%
1.00×
Cost of revenue
₩47.27B
8.34%
1.00×
Operating expenses
₩14.96B
9.01%
1.06×
Cash and investments
17.27%
Goodwill & intangibles
15.80%