59.67
Revenue₩B
87.80
94.77
102.4
108.1
114.3
123.5
130.0
138.3
147.0
161.4
64.24
7.15%
7.24%
35
22.97
Revenue growth%
21.14
23.35
21.74
22.76
24.96
24.72
25.66
28.34
26.22
28.58
25.68
26.22
24.84
33
18.20
Gross margin%
15.09
13.71
13.47
10.52
9.34
7.00
5.37
6.92
6.83
7.80
27.13
6.92
8.57
23
13.35
Operating margin%
27.37
29.28
30.68
30.18
32.09
33.80
31.53
30.64
33.44
33.71
21.45
33.44
31.11
90
7.72
Net margin%
20.39
17.45
18.93
19.09
19.57
19.93
21.57
18.89
19.84
22.43
5.40
19.93
19.70
56
23.29
P/E ratio (avg)x
10.18
11.51
13.62
14.66
15.57
17.58
19.58
21.13
21.52
22.39
13.54
21.13
16.58
74
20.29
EV/EBITx
15.44
17.09
15.49
15.29
16.94
18.44
17.59
19.51
17.99
19.56
7.083
18.44
17.34
94
26.08
FCF yield (avg)%
17.99
20.90
18.45
16.09
17.39
19.73
16.98
18.38
18.97
20.63
3.99
18.97
18.41
52
29.76
FCF margin%
8.61
7.30
5.44
3.14
5.49
7.55
8.22
8.01
9.31
11.76
19.15
8.22
7.78
66
1.201
FCF / Net incomex
0.480
0.565
0.622
0.706
0.766
0.895
0.947
0.931
1.126
1.353
1.416
0.947
0.830
6
17.38
ROIC%
25.16
23.52
21.75
21.64
22.96
23.89
23.69
20.72
21.98
23.70
28.39
23.69
23.24
61
21.16
Return on equity%
26.42
28.57
30.86
32.31
31.94
33.79
36.42
36.53
35.59
35.71
18.45
35.71
33.05
89
15.73
Return on assets%
30.09
31.53
28.87
29.04
29.20
27.52
30.33
31.04
31.56
30.80
5.57
30.80
30.21
89
1,785
EPS₩
4,377
5,153
6,100
6,377
6,347
6,562
7,758
8,464
9,706
9,580
1,910
8.58%
9.93%
—
22.03
EPS growth%
10.46
11.07
9.82
9.76
11.60
13.99
14.36
16.42
13.54
16.02
12.27
14.36
12.57
22
3,736
Bookvalue per sh₩
2,683
2,574
2,691
3,119
3,047
3,280
3,315
3,353
3,316
3,721
848.89
4.08%
4.06%
—
1,462
FCF per share₩
4,239
4,787
4,643
4,818
4,706
4,937
4,951
5,418
6,112
6,413
1,234
6.39%
3.90%
—
3,866
Dividend per sh₩
4,666
5,024
5,290
5,718
5,532
5,588
6,235
6,574
6,199
7,034
1,836
4.92%
3.73%
—
13.89
Div yield (avg)%
21.12
22.13
22.38
20.28
17.55
15.54
14.94
13.86
12.74
13.36
18.71
13.86
16.54
31
25.98
Payout ratio%
22.51
21.33
19.86
21.42
22.48
20.87
19.34
22.29
21.15
19.78
6.92
20.87
21.24
88
10.84
Shares (diluted)M
9.187
8.575
7.442
8.109
7.107
7.507
8.071
7.931
6.933
6.698
10.35
(1.18%)
(3.27%)
59
26.57
Buyback yield%
22.52
20.58
19.65
17.42
17.51
17.96
18.49
19.69
20.16
17.26
4.90
18.49
19.07
68
1.394
D/E ratiox
1.408
1.330
1.517
1.499
1.644
1.629
1.698
1.956
2.174
2.487
0.248
1.956
1.637
61
135.3
Enterprise value₩B
108.3
102.4
97.93
102.2
109.4
125.5
135.3
155.5
177.8
206.0
45.70
13.50%
6.47%
83
176.1
LT debt₩B
137.6
156.2
167.1
185.6
208.0
197.7
226.5
214.5
196.5
214.5
122.0
0.61%
5.80%
54
Revenue
₩161.4B
7.24%
1.00×
Cost of revenue
₩80.15B
7.52%
1.03×
Operating expenses
₩37.40B
6.85%
0.96×
Goodwill & intangibles
17.99%