45.04
Revenue₩B
99.89
102.1
107.5
114.6
122.1
127.4
135.7
138.2
146.4
156.1
47.38
5.03%
5.12%
62
19.25
Revenue growth%
30.12
31.52
29.28
29.16
29.35
27.82
29.26
29.48
29.95
30.40
29.73
29.48
29.42
10
27.79
Gross margin%
6.90
7.63
10.19
11.59
11.04
9.85
12.75
10.94
9.76
9.95
10.74
9.95
10.07
17
27.85
Operating margin%
5.27
2.76
0.54
0.40
0.40
0.40
2.56
2.67
4.33
2.73
10.83
2.67
2.61
90
22.62
Net margin%
22.26
25.22
26.49
28.43
27.43
26.52
23.56
22.79
20.98
19.93
28.98
22.79
24.39
15
23.72
P/E ratio (avg)x
18.08
16.18
15.00
16.28
16.52
16.58
16.27
15.14
15.51
14.50
7.280
15.51
16.23
51
25.61
EV/EBITx
29.47
28.07
32.81
31.60
35.79
33.67
37.56
38.45
38.69
40.47
32.69
38.45
34.73
22
10.78
FCF yield (avg)%
4.94
6.81
8.53
8.91
6.32
5.13
6.75
5.73
7.00
9.63
23.14
6.75
6.78
48
29.80
FCF margin%
12.97
14.24
14.03
16.17
16.52
16.61
13.98
13.27
15.35
13.80
22.93
13.98
14.13
43
0.716
FCF / Net incomex
1.627
1.721
1.986
2.134
2.297
2.257
2.641
2.802
3.102
2.929
1.628
2.802
2.277
91
6.54
ROIC%
5.86
8.55
8.25
8.81
8.67
9.24
9.49
8.55
8.27
6.36
14.86
8.55
8.55
21
15.57
Return on equity%
2.35
2.12
2.43
5.36
4.02
1.24
2.23
1.07
0.40
2.29
15.39
1.24
2.26
12
25.23
Return on assets%
12.45
10.23
9.95
8.92
10.94
11.50
14.49
13.69
13.58
11.50
30.00
13.58
11.50
75
2,629
EPS₩
745.10
713.98
641.17
678.55
706.64
782.31
685.50
644.06
650.30
684.53
2,833
(0.63%)
(1.62%)
—
25.26
EPS growth%
9.86
9.13
9.86
10.82
12.23
11.78
9.21
7.39
4.84
4.10
6.87
7.39
9.53
46
2,367
Bookvalue per sh₩
2,722
2,838
2,882
2,957
3,474
3,451
3,880
3,993
4,648
4,955
1,799
7.36%
6.52%
—
1,459
FCF per share₩
2,084
2,232
2,464
2,664
2,419
2,644
2,634
2,909
3,077
2,941
2,411
3.99%
4.31%
—
2,192
Dividend per sh₩
2,628
2,897
3,192
3,291
3,200
3,427
3,722
4,133
3,999
3,778
1,866
3.38%
4.79%
—
10.22
Div yield (avg)%
25.67
27.99
30.68
31.73
32.22
30.56
30.79
27.97
29.83
29.14
14.15
29.83
30.20
76
12.09
Payout ratio%
10.48
12.37
11.56
13.26
14.87
13.92
16.12
13.54
15.75
17.32
26.96
15.75
13.73
70
27.59
Shares (diluted)M
35.70
38.35
42.54
41.21
41.93
37.44
34.97
38.75
39.79
36.82
28.13
(2.56%)
0.28%
50
8.99
Buyback yield%
3.69
5.33
5.81
3.04
4.16
4.67
2.14
4.51
3.21
6.09
19.35
4.51
4.33
12
1.375
D/E ratiox
1.602
1.706
1.839
1.773
1.758
1.806
1.796
1.971
2.142
2.153
0.637
1.971
1.801
60
78.84
Enterprise value₩B
58.12
59.07
55.68
49.01
52.19
52.08
46.88
40.53
39.91
40.94
50.06
(4.74%)
(2.89%)
84
110.5
LT debt₩B
18.28
19.34
21.46
21.06
20.58
19.24
17.60
18.97
19.86
22.09
45.62
1.43%
1.08%
6
Revenue
₩156.1B
5.12%
1.00×
Cost of revenue
₩103.1B
5.45%
1.03×
Operating expenses
₩22.86B
4.96%
0.98×
Goodwill & intangibles
18.34%