179.8
Revenue₩B
154.6
160.7
169.1
176.0
189.9
204.3
219.6
236.9
254.7
269.5
192.8
7.24%
6.31%
90
12.40
Revenue growth%
6.99
6.11
4.09
3.28
1.08
3.76
3.57
5.27
4.10
1.31
24.57
3.76
3.92
78
29.90
Gross margin%
24.88
27.40
24.58
25.84
25.52
26.64
25.92
28.08
28.63
28.71
14.27
28.08
26.28
52
23.59
Operating margin%
20.84
20.80
20.62
20.38
18.80
18.58
21.56
23.41
25.86
26.98
2.69
23.41
20.82
64
26.90
Net margin%
13.24
11.30
9.08
11.94
11.89
12.01
10.97
9.98
12.95
11.96
17.84
11.96
11.91
40
26.20
P/E ratio (avg)x
23.95
23.25
22.09
24.88
29.07
31.38
35.93
40.93
45.38
49.50
30.28
40.93
30.22
69
28.43
EV/EBITx
18.67
22.37
24.32
28.78
34.04
38.87
44.24
53.40
62.87
62.06
23.35
53.40
36.45
93
7.48
FCF yield (avg)%
11.89
12.67
10.41
12.45
14.09
12.39
12.60
13.69
14.16
15.12
27.00
13.69
12.64
29
22.20
FCF margin%
4.86
2.63
2.75
0.40
3.11
1.31
0.40
0.40
0.40
0.40
11.11
0.40
0.86
74
0.536
FCF / Net incomex
1.208
1.235
1.442
1.580
1.539
1.840
2.056
2.088
2.444
2.938
1.561
2.088
1.710
11
27.31
ROIC%
28.71
30.04
27.26
30.03
29.07
26.91
24.30
25.19
23.57
22.36
3.02
24.30
27.08
55
21.37
Return on equity%
1.19
3.04
0.40
2.57
4.41
2.57
1.08
1.91
0.40
0.40
17.00
1.08
1.55
87
15.40
Return on assets%
0.40
1.41
1.77
0.40
0.40
2.13
0.69
2.32
1.05
0.55
9.74
1.05
0.87
20
2,033
EPS₩
2,922
2,817
2,824
2,954
3,279
3,264
3,499
4,050
4,456
4,877
2,126
8.27%
6.42%
—
10.65
EPS growth%
30.40
30.33
27.82
25.62
24.83
26.27
27.59
28.72
28.38
26.38
21.21
27.59
27.70
71
636.03
Bookvalue per sh₩
1,583
1,632
1,787
1,617
1,783
1,946
1,854
1,722
1,738
1,598
1,522
(2.17%)
0.89%
—
1,363
FCF per share₩
2,055
1,790
1,765
1,721
1,650
1,451
1,330
1,418
1,315
1,291
1,497
(4.78%)
(3.90%)
—
2,229
Dividend per sh₩
733.76
704.22
768.09
763.61
702.88
721.73
735.92
700.99
604.48
658.85
2,227
(1.29%)
(2.38%)
—
12.11
Div yield (avg)%
32.27
31.19
28.63
31.48
33.43
34.37
33.73
32.45
31.30
28.98
28.35
32.45
31.88
34
26.22
Payout ratio%
23.05
21.91
20.45
17.58
17.65
20.29
20.32
21.98
19.12
17.33
2.49
20.29
20.31
27
52.37
Shares (diluted)M
33.36
32.01
30.53
30.51
31.84
27.46
27.61
29.66
31.98
28.55
50.98
(2.16%)
(2.97%)
62
10.63
Buyback yield%
3.68
1.11
0.40
0.99
3.79
1.00
0.59
2.38
2.79
4.19
23.45
2.38
1.74
25
0.504
D/E ratiox
1.477
1.554
1.493
1.559
1.467
1.611
1.731
1.856
1.738
1.875
0.912
1.738
1.585
41
205.7
Enterprise value₩B
167.2
145.7
134.9
143.5
140.7
141.6
126.5
124.7
130.6
142.0
200.9
0.18%
(2.66%)
69
93.95
LT debt₩B
171.5
165.7
190.6
208.7
224.0
254.5
241.0
235.0
224.7
237.7
256.3
1.20%
3.09%
89
Revenue
₩269.5B
6.31%
1.00×
Cost of revenue
₩154.9B
6.46%
1.01×
Operating expenses
₩41.28B
6.70%
1.04×
Cash and investments
15.51%