210.6
Revenue₩B
94.28
99.90
107.4
111.9
118.6
127.3
132.4
141.5
149.4
155.2
229.6
5.52%
5.65%
6
3.02
Revenue growth%
17.26
17.77
20.67
19.93
22.26
24.05
25.55
25.01
23.63
20.67
11.29
24.05
21.47
86
23.99
Gross margin%
17.50
20.05
20.72
23.54
26.33
24.89
22.39
22.33
24.52
22.73
19.60
22.73
22.56
31
14.70
Operating margin%
23.36
21.14
21.15
23.52
21.04
22.74
20.44
18.06
18.18
16.72
26.75
18.18
21.09
51
14.21
Net margin%
4.52
7.52
5.31
3.73
1.75
0.40
3.29
4.52
1.76
2.68
29.20
2.68
3.51
36
35.89
P/E ratio (avg)x
17.09
18.00
17.67
16.91
16.92
18.73
18.66
20.08
21.13
23.22
17.96
20.08
18.33
51
28.48
EV/EBITx
6.165
6.546
5.618
4.936
4.981
4.481
4.654
4.659
4.296
3.712
6.463
4.481
4.798
10
25.08
FCF yield (avg)%
22.85
20.67
18.40
20.21
21.79
24.54
22.67
20.87
21.55
23.37
23.78
22.67
21.67
17
22.53
FCF margin%
29.54
26.77
29.42
28.08
30.56
31.79
34.53
32.86
35.10
35.27
3.82
34.53
31.17
54
1.445
FCF / Net incomex
2.036
2.093
2.081
2.404
2.306
2.222
2.108
2.097
2.435
2.397
1.372
2.222
2.165
88
26.70
ROIC%
23.55
24.40
22.23
21.35
20.39
17.52
16.43
15.28
15.39
16.82
27.47
16.43
18.95
50
29.20
Return on equity%
3.06
3.37
2.88
5.45
4.83
3.29
5.04
2.80
3.92
3.93
5.11
3.92
3.65
18
12.87
Return on assets%
8.70
8.67
8.96
11.95
14.32
12.82
10.64
11.04
10.03
8.09
24.69
10.64
10.33
75
3,523
EPS₩
1,407
1,472
1,589
1,407
1,373
1,478
1,563
1,597
1,593
1,480
3,767
1.52%
(0.79%)
—
23.80
EPS growth%
10.20
12.21
15.11
13.06
12.23
14.45
17.17
16.87
18.97
19.40
3.93
17.17
14.78
94
742.27
Bookvalue per sh₩
5,531
6,427
7,554
7,454
7,929
8,410
8,197
9,688
9,421
9,476
2,020
3.63%
6.10%
—
1,910
FCF per share₩
2,372
2,664
2,795
2,594
2,845
3,140
2,945
3,317
3,242
3,630
3,086
4.99%
5.55%
—
2,017
Dividend per sh₩
3,885
3,663
3,983
4,135
4,253
4,813
4,885
5,130
4,748
5,305
3,112
4.52%
4.27%
—
27.13
Div yield (avg)%
27.07
25.38
28.36
27.91
30.69
27.71
29.72
32.60
32.72
29.84
18.23
29.84
29.04
92
23.25
Payout ratio%
3.42
5.12
3.98
4.19
5.67
8.57
10.13
7.33
7.21
6.53
8.06
7.33
6.10
33
20.67
Shares (diluted)M
38.62
37.61
39.43
47.26
46.09
53.68
52.82
55.17
61.83
67.56
19.94
7.95%
6.97%
90
6.10
Buyback yield%
17.51
14.63
16.31
15.18
17.14
17.45
19.87
17.63
15.56
16.30
3.60
17.45
16.72
16
0.927
D/E ratiox
0.301
0.348
0.393
0.397
0.376
0.395
0.415
0.394
0.438
0.459
0.243
0.415
0.394
13
156.6
Enterprise value₩B
68.08
72.67
73.07
84.53
83.13
85.87
89.53
103.0
116.2
131.9
118.8
9.67%
6.41%
57
51.93
LT debt₩B
209.4
217.7
234.2
225.7
228.4
226.0
265.5
291.0
313.7
361.0
194.8
9.58%
5.30%
29
Revenue
₩155.2B
5.65%
1.00×
Cost of revenue
₩100.7B
5.71%
1.01×
Operating expenses
₩23.43B
6.08%
1.04×
Cash and investments
18.14%