76.05
Revenue₩B
43.38
46.01
47.86
49.07
51.07
53.26
54.71
56.47
58.83
60.48
78.95
3.44%
3.76%
14
8.64
Revenue growth%
28.54
30.43
31.34
29.44
30.69
29.46
27.10
29.08
27.23
24.24
22.92
27.23
29.26
29
2.55
Gross margin%
27.04
24.58
23.38
23.66
26.21
25.71
28.54
28.10
29.55
30.93
26.44
28.54
26.63
20
5.94
Operating margin%
12.43
13.31
10.96
12.93
13.35
14.00
11.81
9.66
7.25
7.92
9.25
9.66
12.12
35
6.45
Net margin%
21.69
22.46
21.50
18.76
20.32
21.92
24.14
22.08
21.22
21.23
18.12
21.92
21.60
68
29.71
P/E ratio (avg)x
6.202
6.568
6.172
6.153
6.585
5.976
6.419
7.221
7.727
7.008
26.23
7.008
6.494
32
25.79
EV/EBITx
17.60
15.64
13.50
13.56
14.16
13.41
12.09
11.56
11.13
10.67
14.94
11.56
13.45
20
10.40
FCF yield (avg)%
13.23
13.01
10.64
10.00
10.73
12.92
10.33
8.98
11.20
10.70
13.93
10.70
10.71
26
22.11
FCF margin%
11.35
13.04
14.02
14.21
15.83
13.93
13.37
13.47
10.96
9.26
27.90
13.37
13.42
31
1.473
FCF / Net incomex
1.588
1.619
1.642
1.588
1.641
1.625
1.668
1.825
2.038
2.215
0.613
1.825
1.641
16
15.69
ROIC%
21.89
20.09
18.40
18.05
18.81
21.37
19.70
20.68
22.28
19.93
20.16
20.68
20.01
44
16.42
Return on equity%
23.27
25.53
26.18
24.21
22.61
19.67
17.29
14.88
15.98
14.90
22.55
15.98
21.14
37
17.86
Return on assets%
2.91
4.46
6.84
7.07
9.98
10.88
13.85
15.86
18.81
18.97
3.96
15.86
10.43
70
8,793
EPS₩
6,887
7,028
7,323
7,215
7,193
6,376
6,085
5,453
5,590
5,781
9,814
(4.28%)
(2.01%)
—
15.18
EPS growth%
23.57
21.02
18.63
20.44
22.59
22.11
22.98
23.32
24.84
24.80
28.92
23.32
22.79
11
6,762
Bookvalue per sh₩
8,156
9,678
10,155
11,025
12,820
15,567
15,606
16,792
16,964
20,278
7,874
9.61%
11.04%
—
7,071
FCF per share₩
16,263
17,684
21,101
25,214
29,211
33,937
33,083
35,335
38,432
41,896
8,541
7.48%
10.54%
—
2,144
Dividend per sh₩
8,052
7,495
8,006
7,382
7,469
7,530
6,808
6,231
6,014
6,219
10,197
(3.60%)
(3.10%)
—
19.22
Div yield (avg)%
10.00
9.73
11.41
14.29
11.31
11.12
12.60
11.72
13.52
13.09
10.46
12.60
11.56
79
15.87
Payout ratio%
37.35
34.68
33.23
31.03
33.65
32.98
32.68
32.36
34.41
34.91
18.48
32.98
33.44
64
9.024
Shares (diluted)M
10.71
9.980
9.141
10.04
9.149
9.998
9.263
10.26
10.87
10.66
9.132
3.10%
(0.18%)
35
18.82
Buyback yield%
15.13
13.73
12.79
11.96
13.75
13.37
12.85
11.85
13.60
16.17
5.46
13.37
13.48
71
0.830
D/E ratiox
1.488
1.793
1.805
2.044
2.070
2.029
2.171
2.607
3.096
3.150
1.044
2.607
2.057
26
68.52
Enterprise value₩B
48.22
49.59
54.08
52.73
52.72
50.27
56.37
51.51
52.91
50.61
47.44
(0.81%)
0.17%
28
43.39
LT debt₩B
15.50
17.18
17.03
19.75
21.62
25.48
27.33
32.49
34.64
36.47
72.20
11.02%
9.19%
32
Revenue
₩60.48B
3.76%
1.00×
Cost of revenue
₩37.04B
3.83%
1.01×
Operating expenses
₩13.97B
4.00%
1.02×
Cash and investments
20.35%
Goodwill & intangibles
16.48%