1.506
Revenue₩B
1.445
1.522
1.561
1.642
1.685
1.778
1.815
1.928
2.016
2.042
1.576
3.92%
3.80%
68
15.01
Revenue growth%
4.91
7.50
7.67
4.96
3.12
2.56
4.92
2.39
0.40
0.56
26.10
2.39
4.02
53
28.67
Gross margin%
22.68
23.42
25.46
24.78
26.01
26.80
29.44
30.31
27.85
27.11
23.83
27.85
26.41
9
19.98
Operating margin%
28.30
29.00
29.47
32.28
30.93
32.75
33.85
34.73
32.45
34.18
5.58
33.85
32.37
90
6.96
Net margin%
19.85
19.80
19.05
17.10
15.30
15.65
17.75
17.47
18.40
18.67
6.56
17.75
18.07
51
13.45
P/E ratio (avg)x
31.80
36.66
39.61
44.80
43.12
46.98
49.31
50.02
49.85
53.21
22.18
49.85
45.89
11
8.093
EV/EBITx
30.90
27.89
25.26
28.10
30.01
30.39
29.79
30.65
31.74
29.05
23.74
30.39
29.90
90
27.26
FCF yield (avg)%
27.79
26.82
24.11
22.78
22.85
24.11
22.66
24.24
26.63
27.00
23.83
24.24
24.18
9
21.93
FCF margin%
19.09
20.20
20.80
18.29
20.45
19.48
18.34
17.86
19.47
16.87
29.01
18.34
19.28
86
0.785
FCF / Net incomex
0.388
0.451
0.439
0.462
0.515
0.503
0.572
0.582
0.569
0.610
0.540
0.572
0.509
23
21.00
ROIC%
5.27
5.33
7.25
5.98
4.84
4.17
4.78
3.04
2.13
1.41
13.08
3.04
4.81
72
17.62
Return on equity%
2.37
5.03
2.85
1.46
3.09
1.04
1.14
2.02
0.40
0.40
25.20
1.04
1.74
67
12.57
Return on assets%
13.18
11.16
10.70
12.15
12.08
12.40
10.28
8.40
10.92
13.74
6.45
10.92
11.62
73
14.05
EPS₩
35.61
36.27
32.55
27.59
28.89
27.35
27.44
24.17
23.82
24.96
15.18
(2.88%)
(3.43%)
—
2.20
EPS growth%
13.82
14.33
14.88
14.86
14.21
13.27
13.04
15.97
18.51
18.83
26.84
15.97
14.60
79
14.42
Bookvalue per sh₩
37.81
42.21
49.62
58.03
56.06
60.42
66.60
71.69
80.45
82.73
6.59
8.09%
9.06%
—
7.19
FCF per share₩
13.25
14.82
15.08
16.23
17.40
19.74
19.82
19.59
21.89
22.37
45.47
5.16%
4.81%
—
32.33
Dividend per sh₩
48.39
48.73
51.61
59.01
58.54
65.62
65.76
79.02
93.24
99.95
29.54
11.29%
8.45%
—
13.09
Div yield (avg)%
4.65
4.38
2.36
3.69
3.97
1.16
0.40
0.40
2.63
3.98
20.88
1.16
3.16
95
3.49
Payout ratio%
25.62
23.07
23.06
24.25
27.09
26.14
24.63
25.70
26.84
27.05
18.84
26.14
25.66
28
35.50
Shares (diluted)M
44.05
48.88
50.80
49.70
49.78
53.19
50.26
48.95
56.66
56.16
35.74
2.44%
3.89%
62
27.45
Buyback yield%
12.09
13.35
13.79
16.74
16.51
14.96
14.28
14.17
16.77
14.94
11.25
14.94
14.61
69
0.421
D/E ratiox
0.431
0.483
0.527
0.503
0.455
0.433
0.468
0.472
0.432
0.483
0.571
0.468
0.470
29
1,559
Enterprise value₩M
594.9
649.5
627.1
579.9
657.4
715.9
710.8
706.5
721.7
738.1
606.2
2.34%
2.78%
72
2.033
LT debt₩B
2.087
2.308
2.243
2.285
2.078
1.888
1.831
2.045
2.087
1.979
2.185
(0.97%)
0.25%
92
Revenue
₩2.042B
3.80%
1.00×
Cost of revenue
₩1.430B
3.80%
1.00×
Operating expenses
₩264.2M
3.81%
1.00×
Cash and investments
19.94%
Goodwill & intangibles
19.01%