7.769
Revenue₩B
59.75
64.06
67.41
73.06
76.91
81.31
85.08
92.08
99.94
106.2
8.121
6.67%
6.34%
50
7.67
Revenue growth%
24.03
24.16
22.30
23.99
24.49
23.83
23.31
24.94
23.46
23.99
29.02
23.83
23.99
80
6.84
Gross margin%
24.39
25.82
26.22
25.32
24.71
25.38
24.77
25.19
26.92
27.99
20.48
25.38
25.35
70
2.30
Operating margin%
11.85
9.13
10.42
9.28
10.08
10.12
9.22
12.15
11.24
9.94
17.87
10.12
10.10
30
9.43
Net margin%
8.72
10.11
9.74
9.30
9.14
9.20
10.72
11.63
13.69
10.80
27.40
10.80
9.93
73
21.85
P/E ratio (avg)x
8.315
8.776
8.227
7.668
8.256
7.378
7.850
8.256
8.590
8.331
12.53
8.256
8.256
52
27.07
EV/EBITx
14.43
12.35
11.75
11.99
12.34
11.82
11.35
12.27
12.78
13.35
27.42
12.27
12.31
51
26.78
FCF yield (avg)%
23.90
22.60
24.14
23.38
21.31
21.37
23.81
25.84
28.67
28.26
22.13
25.84
23.86
70
9.05
FCF margin%
18.83
20.14
18.97
19.13
17.84
20.07
22.45
20.17
18.04
20.52
13.71
20.17
19.60
65
1.485
FCF / Net incomex
1.126
1.035
1.051
1.020
1.024
0.922
0.979
0.932
1.040
0.930
1.087
0.932
1.022
27
22.76
ROIC%
16.63
15.12
12.48
11.84
13.73
14.27
13.43
12.94
14.03
12.23
21.85
13.43
13.58
62
6.37
Return on equity%
9.16
10.98
12.71
10.23
8.48
7.65
8.85
8.40
8.11
9.73
21.77
8.40
9.01
84
24.11
Return on assets%
30.64
28.37
29.05
27.08
26.21
28.14
27.39
28.68
30.41
28.89
29.89
28.68
28.53
76
714.88
EPS₩
3,481
4,055
4,644
5,366
5,622
6,607
6,702
7,618
9,025
10,188
770.62
12.63%
11.91%
—
12.05
EPS growth%
23.58
23.66
26.01
28.74
30.99
33.08
35.50
35.25
38.23
37.98
10.99
35.50
32.03
8
1,610
Bookvalue per sh₩
1,645
1,694
1,468
1,589
1,534
1,540
1,522
1,588
1,433
1,366
693.72
(2.30%)
(1.56%)
—
2,823
FCF per share₩
3,802
4,024
3,900
4,330
4,861
5,091
4,800
4,378
4,567
4,919
639.69
0.24%
2.55%
—
1,247
Dividend per sh₩
4,443
4,906
4,944
5,622
5,857
5,888
6,318
6,734
7,241
7,454
2,809
4.94%
6.07%
—
24.11
Div yield (avg)%
4.53
3.00
0.40
1.35
3.03
1.47
2.17
3.88
2.56
1.31
14.85
2.17
2.37
50
20.99
Payout ratio%
26.22
23.92
21.26
20.05
20.89
19.63
17.17
16.25
14.28
12.02
4.84
16.25
19.84
34
15.25
Shares (diluted)M
15.32
14.65
15.80
17.22
16.47
17.27
18.17
16.78
17.43
17.54
14.81
1.27%
2.27%
29
28.62
Buyback yield%
5.46
4.26
4.58
1.61
3.51
2.16
3.19
4.28
4.65
4.79
14.41
4.28
4.27
71
1.554
D/E ratiox
1.659
1.872
2.032
1.892
2.047
2.226
2.289
2.194
2.442
2.651
0.479
2.289
2.121
32
37.99
Enterprise value₩B
56.03
57.09
63.73
60.78
54.06
52.93
51.25
52.41
48.16
45.26
70.67
(3.49%)
(2.20%)
81
52.71
LT debt₩B
18.55
18.57
17.89
17.44
16.56
14.79
12.74
11.26
11.28
10.16
86.89
(9.31%)
(6.32%)
12
Revenue
₩106.2B
6.34%
1.00×
Cost of revenue
₩64.96B
6.58%
1.02×
Operating expenses
₩19.33B
6.40%
1.01×
Cash and investments
17.36%
Goodwill & intangibles
16.70%