200.5
Revenue₩B
578.2
586.3
600.2
627.8
653.2
690.4
719.9
750.3
763.3
773.6
216.7
3.44%
3.25%
69
25.11
Revenue growth%
20.71
18.00
19.62
20.72
17.80
18.06
15.47
17.78
20.60
23.05
13.68
18.06
18.84
92
17.87
Gross margin%
22.72
24.36
26.08
29.06
28.85
26.05
23.09
22.29
23.05
25.89
24.93
23.09
25.12
58
13.74
Operating margin%
3.96
5.23
5.53
4.76
1.81
3.65
1.11
2.72
4.79
6.94
4.74
3.65
4.36
71
19.75
Net margin%
15.11
12.37
9.64
8.17
9.14
10.60
11.31
12.93
15.30
16.17
6.85
12.93
11.84
60
11.46
P/E ratio (avg)x
24.43
25.09
24.68
28.27
29.36
34.16
36.47
38.57
43.87
43.92
6.938
38.57
31.76
32
7.708
EV/EBITx
26.01
24.00
24.78
23.94
21.96
19.92
18.72
19.70
20.16
18.82
20.28
19.70
21.06
90
7.67
FCF yield (avg)%
4.44
5.55
7.70
4.75
6.10
4.32
6.45
7.63
10.15
12.45
25.70
7.63
6.27
40
9.20
FCF margin%
9.57
12.49
9.69
7.77
9.99
9.03
8.41
7.46
10.43
11.21
6.90
9.03
9.63
29
1.322
FCF / Net incomex
0.934
0.927
1.038
1.128
1.109
1.007
1.105
1.177
1.266
1.388
1.410
1.177
1.107
24
23.69
ROIC%
31.80
33.54
32.94
31.81
31.62
30.53
28.91
29.46
27.41
28.71
6.56
28.91
31.07
75
18.08
Return on equity%
5.89
8.61
8.88
10.23
10.25
7.70
9.27
12.13
14.48
12.37
22.25
12.13
9.75
77
15.33
Return on assets%
10.43
10.57
11.45
14.32
11.47
11.75
10.32
11.53
9.41
10.51
25.55
10.51
11.01
21
19,222
EPS₩
15,418
15,151
15,888
15,526
13,304
12,570
12,834
11,136
9,845
8,649
20,691
(8.25%)
(6.11%)
—
28.74
EPS growth%
6.53
6.12
6.66
7.42
7.60
8.58
9.37
10.35
11.36
13.48
6.74
10.35
8.09
44
9,464
Bookvalue per sh₩
12,857
13,981
14,596
15,379
17,081
16,052
14,739
14,771
15,470
16,829
8,517
(0.30%)
2.27%
—
21,517
FCF per share₩
16,612
15,599
15,140
16,752
18,431
19,863
21,325
19,270
17,822
18,397
13,269
(0.04%)
0.79%
—
6,425
Dividend per sh₩
6,294
5,967
6,813
7,615
7,595
7,466
7,692
7,707
8,460
8,645
4,697
2.62%
3.86%
—
17.94
Div yield (avg)%
20.92
21.38
23.60
26.59
28.93
25.99
24.57
26.97
26.46
27.50
28.13
26.46
26.23
56
19.41
Payout ratio%
7.33
4.69
4.50
4.91
5.72
4.69
2.35
3.26
4.12
5.16
7.51
4.12
4.69
79
12.37
Shares (diluted)M
19.76
21.07
20.53
20.23
19.70
19.48
19.98
20.27
21.91
25.48
12.03
5.28%
3.63%
84
26.27
Buyback yield%
24.37
25.58
26.46
24.71
21.90
24.83
24.05
21.28
19.86
18.90
18.36
21.28
24.21
31
1.515
D/E ratiox
0.138
0.142
0.142
0.143
0.165
0.193
0.220
0.238
0.245
0.271
1.731
0.238
0.179
25
244.1
Enterprise value₩B
549.2
590.5
635.9
565.9
534.6
502.4
542.0
586.6
637.2
643.9
213.2
3.79%
1.59%
88
96.75
LT debt₩B
229.2
270.8
281.2
283.4
316.6
362.8
369.5
406.6
430.4
430.2
278.3
6.33%
7.65%
30
Revenue
₩773.6B
3.25%
1.00×
Cost of revenue
₩514.0B
3.01%
0.98×
Operating expenses
₩90.37B
3.12%
0.99×
Goodwill & intangibles
18.34%