38.04
Revenue₩B
49.64
54.25
58.70
62.09
66.63
71.41
77.52
83.96
90.56
98.57
42.17
8.15%
8.14%
28
8.95
Revenue growth%
6.14
4.59
6.46
7.51
6.41
8.25
7.53
8.89
9.85
7.50
5.07
8.25
7.51
83
25.19
Gross margin%
11.66
11.74
13.10
11.14
8.93
7.79
5.41
5.09
7.51
8.14
9.70
7.51
8.54
61
22.23
Operating margin%
6.29
4.97
6.50
8.67
10.87
7.99
10.20
11.95
14.84
16.69
16.86
11.95
9.43
93
8.28
Net margin%
23.15
21.24
22.41
23.91
23.68
21.93
21.30
20.72
23.05
24.61
15.58
21.93
22.73
73
34.59
P/E ratio (avg)x
19.81
22.16
20.52
19.22
21.20
19.65
21.95
21.14
22.09
23.86
37.28
21.95
21.17
85
24.28
EV/EBITx
31.56
32.43
33.58
38.88
37.46
38.50
37.02
39.13
42.02
42.74
30.61
39.13
37.98
18
9.84
FCF yield (avg)%
8.10
10.43
13.38
15.09
16.00
17.89
20.38
21.75
24.54
25.58
26.87
21.75
16.94
67
9.93
FCF margin%
15.65
13.63
10.97
8.01
6.73
8.37
8.27
8.86
8.87
9.20
13.64
8.86
8.86
92
1.142
FCF / Net incomex
0.793
0.741
0.672
0.685
0.644
0.644
0.636
0.650
0.581
0.546
0.675
0.636
0.647
57
26.61
ROIC%
19.20
17.21
18.97
21.58
22.31
23.62
20.72
23.00
25.61
25.74
25.43
23.62
21.95
5
28.22
Return on equity%
15.92
17.55
19.41
18.18
20.45
19.47
22.34
24.38
23.50
22.00
21.99
22.34
19.96
27
28.60
Return on assets%
33.39
33.00
30.95
33.53
31.84
34.74
35.14
36.64
35.96
34.18
20.21
35.14
33.85
63
411.72
EPS₩
264.99
281.02
274.59
284.92
246.35
213.67
221.78
204.47
190.63
188.88
442.91
(5.17%)
(3.05%)
—
8.92
EPS growth%
6.58
6.23
4.33
1.87
2.07
0.82
2.00
1.17
3.04
5.56
29.92
2.00
2.56
31
534.92
Bookvalue per sh₩
393.32
428.47
425.83
460.38
443.82
436.49
496.16
498.59
526.74
609.31
674.17
6.54%
4.58%
—
604.47
FCF per share₩
726.92
706.35
771.44
713.44
658.50
628.29
647.97
645.62
588.83
544.82
950.04
(3.72%)
(2.06%)
—
278.10
Dividend per sh₩
460.29
509.57
469.32
464.00
449.39
413.26
386.43
434.75
460.15
466.91
390.75
0.77%
(0.36%)
—
10.42
Div yield (avg)%
10.82
9.36
9.39
10.66
10.22
8.09
6.46
5.68
5.82
5.61
3.63
5.82
8.73
33
7.60
Payout ratio%
16.59
18.69
19.57
17.09
15.28
16.49
15.09
17.64
18.87
21.62
6.51
17.64
17.37
42
38.99
Shares (diluted)M
36.36
32.87
30.72
28.75
32.66
32.36
34.61
36.23
33.53
35.59
37.97
1.73%
(1.23%)
20
3.66
Buyback yield%
8.09
6.77
8.55
9.61
8.34
10.99
12.92
10.22
12.65
13.06
27.46
12.65
9.91
70
0.348
D/E ratiox
2.949
3.494
4.124
4.534
4.683
5.647
6.350
6.829
8.273
9.295
0.983
6.829
5.165
77
61.68
Enterprise value₩B
13.54
13.71
12.31
12.67
10.99
9.740
8.940
8.504
7.506
6.740
28.94
(9.31%)
(7.39%)
57
96.01
LT debt₩B
68.56
66.08
72.55
81.53
88.83
79.93
88.94
79.98
73.51
82.57
106.5
(1.45%)
2.35%
36
Revenue
₩98.57B
8.14%
1.00×
Cost of revenue
₩59.32B
8.31%
1.02×
Operating expenses
₩22.92B
8.24%
1.01×
Cash and investments
15.57%
Goodwill & intangibles
14.91%