7.048
Revenue₩B
168.8
175.8
177.7
177.9
179.9
182.9
188.7
193.6
199.0
205.7
7.824
2.72%
2.14%
39
17.11
Revenue growth%
8.09
10.41
9.11
11.98
13.33
14.87
16.30
16.83
18.59
21.56
2.63
16.83
14.10
87
22.87
Gross margin%
31.44
28.81
31.05
33.91
36.32
38.56
38.00
36.59
38.08
38.31
23.65
38.08
36.46
72
8.89
Operating margin%
11.84
9.56
10.00
10.29
11.32
12.85
13.94
14.77
13.73
15.71
19.64
13.94
12.35
54
2.77
Net margin%
2.81
0.40
0.40
0.40
1.83
2.07
0.40
0.92
2.49
4.01
13.64
2.07
1.38
89
12.29
P/E ratio (avg)x
5.682
6.244
6.734
6.475
6.174
5.971
6.028
6.025
6.550
6.816
37.10
6.028
6.209
77
14.18
EV/EBITx
11.92
11.62
11.90
12.52
13.33
14.40
14.76
14.19
14.21
13.11
22.13
14.21
13.22
86
8.82
FCF yield (avg)%
19.16
17.45
17.65
16.28
13.54
12.54
10.24
10.05
12.87
13.54
8.96
12.54
13.54
34
10.91
FCF margin%
16.30
16.01
17.73
18.54
16.30
14.89
15.13
14.10
12.85
10.67
7.08
14.10
15.57
31
1.224
FCF / Net incomex
0.749
0.839
0.966
1.040
1.163
1.161
1.138
1.212
1.398
1.463
0.138
1.212
1.149
28
3.79
ROIC%
22.68
21.90
23.40
21.95
19.96
17.18
17.04
17.80
19.84
16.91
27.41
17.18
19.90
13
24.49
Return on equity%
22.27
20.35
17.81
16.74
16.37
17.12
17.98
15.43
16.75
18.15
27.19
17.12
17.46
40
17.48
Return on assets%
10.00
7.18
8.32
8.08
5.28
2.28
1.92
3.66
2.92
4.12
29.61
2.92
4.70
23
1,657
EPS₩
815.25
726.79
801.92
739.12
695.07
665.71
618.36
593.56
633.11
621.91
1,703
(2.20%)
(3.65%)
—
14.32
EPS growth%
5.01
5.92
4.41
2.94
5.05
7.74
5.92
7.09
4.92
4.30
2.67
5.92
5.03
90
2,090
Bookvalue per sh₩
2,304
2,514
2,528
2,451
2,204
2,059
2,070
2,248
2,100
2,235
1,027
0.28%
(1.53%)
—
3,199
FCF per share₩
2,859
2,701
2,407
2,301
2,008
2,171
2,345
2,332
2,190
2,000
1,321
(0.08%)
(4.49%)
—
2,945
Dividend per sh₩
1,669
1,763
1,879
1,679
1,718
1,665
1,510
1,592
1,748
1,776
3,594
0.67%
(0.50%)
—
20.51
Div yield (avg)%
16.24
14.15
11.46
9.36
12.06
11.03
12.95
15.49
13.16
15.38
13.60
13.16
13.06
37
5.01
Payout ratio%
29.18
26.51
27.81
25.09
22.12
21.30
19.85
17.14
16.48
15.54
15.26
17.14
21.71
40
26.55
Shares (diluted)M
26.50
27.22
29.22
25.61
24.15
25.73
28.36
29.56
29.56
28.02
26.44
3.01%
(0.46%)
94
11.09
Buyback yield%
11.94
13.89
13.49
12.29
10.72
13.31
12.55
15.54
15.79
17.82
15.06
15.54
13.40
63
0.880
D/E ratiox
0.391
0.369
0.405
0.436
0.474
0.451
0.433
0.507
0.518
0.520
0.438
0.507
0.443
78
133.1
Enterprise value₩B
143.6
154.2
179.8
215.8
243.7
261.1
283.7
284.9
288.3
331.5
90.52
6.34%
9.10%
65
69.81
LT debt₩B
148.3
154.4
163.8
188.9
183.5
176.8
196.3
225.3
249.0
263.0
54.18
7.46%
6.67%
12
Revenue
₩205.7B
2.14%
1.00×
Cost of revenue
₩111.2B
1.86%
0.97×
Operating expenses
₩38.89B
2.92%
1.08×
Goodwill & intangibles
15.54%
Cash and investments
14.15%