48.27
Revenue₩B
137.0
146.2
152.2
160.8
168.0
179.2
192.1
201.3
212.1
224.2
51.15
5.94%
5.55%
39
7.04
Revenue growth%
23.57
23.23
25.67
28.18
28.38
26.00
23.31
22.50
22.97
24.31
25.35
23.31
23.94
78
9.98
Gross margin%
20.43
22.22
24.73
26.10
27.86
25.63
27.41
25.29
27.04
28.18
22.90
27.04
25.87
6
6.84
Operating margin%
4.22
4.29
3.05
2.49
0.62
0.40
1.59
0.40
0.40
0.40
16.12
0.40
1.11
47
16.65
Net margin%
7.27
8.91
10.24
11.94
14.93
13.75
13.96
11.49
13.48
11.17
12.28
13.48
11.72
31
15.16
P/E ratio (avg)x
13.80
14.89
16.27
14.93
15.38
13.89
14.50
13.88
12.37
12.45
25.40
13.88
14.19
83
29.52
EV/EBITx
13.28
14.33
16.27
17.37
17.28
18.33
19.27
22.89
23.07
26.20
21.76
22.89
17.85
24
19.68
FCF yield (avg)%
26.42
25.38
22.56
20.49
21.99
22.32
23.31
24.58
27.48
26.07
5.35
24.58
23.94
8
19.68
FCF margin%
20.80
19.21
21.27
22.28
24.03
25.84
22.94
22.94
24.73
23.82
15.11
23.82
22.94
90
1.749
FCF / Net incomex
0.328
0.307
0.279
0.277
0.261
0.294
0.298
0.339
0.326
0.307
1.690
0.307
0.303
19
8.12
ROIC%
19.74
19.20
21.47
20.33
21.53
23.89
21.04
22.36
19.37
17.99
13.07
21.04
20.69
21
14.68
Return on equity%
27.50
27.37
27.98
27.91
28.55
26.16
26.28
25.76
24.83
22.49
17.44
25.76
26.83
85
5.01
Return on assets%
26.02
25.36
22.70
20.94
19.39
19.84
22.18
23.55
23.52
21.86
2.95
22.18
22.44
64
1,963
EPS₩
3,097
3,160
3,032
3,170
3,607
3,634
4,122
4,596
4,658
5,033
2,137
6.89%
5.21%
—
26.04
EPS growth%
6.94
6.08
4.68
5.23
5.11
2.32
3.92
5.60
6.93
9.10
22.60
5.60
5.41
21
3,068
Bookvalue per sh₩
795.37
746.12
758.35
813.27
750.63
813.19
792.69
873.34
830.37
802.21
940.29
1.34%
0.28%
—
3,927
FCF per share₩
3,436
3,357
3,444
3,486
3,415
3,244
3,396
3,891
3,968
4,089
4,861
3.67%
3.00%
—
817.41
Dividend per sh₩
1,011
1,154
1,153
1,174
1,217
1,190
1,364
1,411
1,322
1,422
2,711
3.15%
4.07%
—
8.52
Div yield (avg)%
16.43
13.55
13.72
14.13
15.22
12.57
9.97
9.65
11.66
9.21
18.82
9.97
13.06
18
20.73
Payout ratio%
2.18
0.40
1.21
1.63
4.09
1.21
0.40
2.09
4.06
3.70
16.12
2.09
1.86
93
37.76
Shares (diluted)M
41.22
38.13
37.37
36.57
34.80
33.90
37.06
38.31
34.84
37.38
38.53
1.44%
(0.04%)
20
28.55
Buyback yield%
27.90
26.25
24.72
27.68
27.95
28.67
26.64
24.70
23.91
21.97
22.39
24.70
26.44
55
0.659
D/E ratiox
0.388
0.411
0.374
0.340
0.323
0.304
0.280
0.312
0.346
0.329
0.883
0.312
0.335
67
53.50
Enterprise value₩B
90.07
79.28
77.17
81.38
83.86
77.51
79.00
69.41
65.65
72.90
157.7
(2.76%)
(2.19%)
26
53.00
LT debt₩B
51.18
50.56
49.96
56.09
61.12
65.17
63.68
72.25
75.03
79.84
133.1
5.49%
5.86%
68
Revenue
₩224.2B
5.55%
1.00×
Cost of revenue
₩108.7B
5.60%
1.01×
Operating expenses
₩39.51B
6.01%
1.04×
Goodwill & intangibles
19.01%