260.0
Revenue₩B
462.2
484.3
507.3
530.7
574.8
610.3
663.5
720.2
780.3
852.3
270.9
8.20%
7.15%
39
18.83
Revenue growth%
2.75
5.19
3.95
4.61
1.85
0.40
2.14
2.27
5.12
6.64
22.26
2.27
3.35
54
5.30
Gross margin%
27.56
28.79
26.03
27.05
28.39
29.59
31.26
29.52
31.32
31.34
25.27
31.26
29.16
15
3.61
Operating margin%
23.35
22.88
25.33
25.66
27.11
25.26
23.51
21.92
20.03
20.97
7.21
21.92
23.43
51
27.51
Net margin%
30.66
30.66
28.21
25.71
28.29
30.10
29.36
28.66
29.15
26.48
28.28
29.15
28.91
25
16.18
P/E ratio (avg)x
36.57
40.89
46.76
42.89
46.18
45.12
49.49
53.00
60.53
60.00
17.47
53.00
46.47
73
25.52
EV/EBITx
43.34
47.81
46.61
46.41
45.66
50.13
56.17
59.05
65.66
73.55
14.49
59.05
48.97
62
24.01
FCF yield (avg)%
5.98
6.07
5.21
6.33
9.25
9.58
7.34
7.43
7.34
5.41
25.05
7.34
6.83
21
5.63
FCF margin%
0.40
0.40
0.40
1.06
0.63
0.40
2.74
0.61
0.40
0.40
8.16
0.40
0.40
85
1.452
FCF / Net incomex
0.921
0.822
0.807
0.839
0.928
1.032
0.982
0.909
0.829
0.810
0.533
0.909
0.874
64
14.16
ROIC%
3.65
5.95
7.54
5.84
7.65
8.02
8.45
9.74
8.35
9.90
6.73
8.45
7.84
28
10.10
Return on equity%
0.40
0.40
0.40
1.72
4.30
5.62
3.10
1.13
0.40
0.40
20.02
1.13
0.77
15
17.35
Return on assets%
19.78
20.56
23.23
25.61
27.89
27.41
28.65
30.37
30.18
27.72
12.34
28.65
27.56
9
5,551
EPS₩
10,185
10,308
11,421
11,117
11,549
11,797
13,611
15,765
18,016
17,365
5,872
8.50%
4.91%
—
13.70
EPS growth%
24.81
26.39
29.12
29.77
28.01
28.59
25.90
27.21
28.26
29.47
9.01
28.26
28.14
86
4,384
Bookvalue per sh₩
9,194
8,820
9,842
11,507
12,737
14,155
15,127
17,009
18,846
17,900
1,662
7.04%
6.48%
—
8,907
FCF per share₩
4,516
4,288
4,375
4,790
5,239
5,786
5,701
5,486
5,454
5,295
5,679
0.21%
2.75%
—
3,025
Dividend per sh₩
4,105
4,885
4,942
5,642
6,677
6,868
7,616
8,430
10,008
9,853
7,935
8.09%
10.71%
—
29.86
Div yield (avg)%
0.70
1.43
0.40
0.40
0.60
2.34
4.50
7.47
5.15
3.05
12.38
4.50
1.89
89
3.04
Payout ratio%
8.19
8.18
10.52
13.03
14.41
14.74
14.37
14.26
13.79
14.79
14.88
14.37
14.03
91
23.17
Shares (diluted)M
39.21
46.08
50.28
57.38
60.43
64.27
69.41
68.65
71.72
76.38
22.80
4.80%
8.48%
60
29.48
Buyback yield%
23.14
21.78
24.66
26.27
24.71
26.98
24.85
23.43
25.21
26.70
23.98
25.21
24.78
72
1.047
D/E ratiox
0.997
0.927
0.870
0.908
0.983
0.879
0.813
0.729
0.792
0.837
1.243
0.813
0.875
41
160.8
Enterprise value₩B
314.7
302.1
299.9
265.7
278.0
298.3
256.5
279.8
302.3
263.6
565.0
(1.06%)
(2.84%)
70
509.5
LT debt₩B
761.2
709.9
702.7
668.5
688.9
672.6
678.7
698.1
660.0
679.7
297.1
(0.27%)
(0.10%)
64
Revenue
₩852.3B
7.15%
1.00×
Cost of revenue
₩586.9B
7.13%
1.00×
Operating expenses
₩184.4B
7.00%
0.99×
Cash and investments
17.53%