21.60
Revenue₩B
65.08
68.14
72.72
77.16
80.43
84.86
89.03
95.31
102.2
108.1
22.42
6.09%
5.69%
52
16.63
Revenue growth%
2.99
5.08
6.33
7.70
6.20
5.02
4.00
2.59
2.29
3.74
20.03
3.74
4.51
50
7.14
Gross margin%
18.26
17.10
15.78
17.95
19.08
18.63
19.28
21.01
18.68
18.75
19.04
18.75
18.66
15
18.94
Operating margin%
4.56
3.81
2.36
0.51
3.44
2.35
2.59
2.41
3.90
6.08
23.94
2.59
3.01
94
19.30
Net margin%
20.98
22.87
20.73
20.89
21.80
19.04
16.56
16.64
16.14
14.39
24.11
16.56
19.89
72
12.80
P/E ratio (avg)x
27.72
26.55
27.22
29.48
31.28
34.16
35.39
32.37
29.13
29.84
12.76
32.37
29.66
65
24.12
EV/EBITx
17.66
15.90
16.55
15.87
15.28
13.86
12.71
13.26
13.61
14.78
37.06
13.61
15.03
56
19.95
FCF yield (avg)%
20.54
18.70
21.40
20.53
17.97
17.88
19.93
22.74
21.74
23.64
23.73
21.74
20.54
65
29.35
FCF margin%
15.20
15.10
13.27
14.94
17.44
19.43
20.56
20.36
22.53
21.28
13.55
20.56
18.43
80
0.955
FCF / Net incomex
0.496
0.482
0.583
0.690
0.688
0.729
0.725
0.803
0.865
0.965
1.791
0.803
0.708
25
21.41
ROIC%
19.08
21.74
21.76
22.61
24.37
24.78
26.28
26.75
26.74
25.97
17.41
26.28
24.57
80
5.48
Return on equity%
6.86
8.94
7.03
9.65
10.95
13.75
13.31
11.60
12.56
11.66
8.50
12.56
11.28
61
7.81
Return on assets%
11.92
14.37
12.96
14.94
17.91
20.68
20.50
18.60
17.59
18.54
16.79
18.60
17.75
78
1,089
EPS₩
3,404
3,828
3,820
4,293
4,380
4,359
4,612
4,746
5,401
5,897
1,129
6.13%
5.53%
—
10.12
EPS growth%
11.95
14.82
16.61
14.12
13.30
11.61
13.31
12.39
11.25
8.89
11.02
11.61
12.85
93
1,703
Bookvalue per sh₩
4,212
4,600
4,548
4,649
4,723
4,516
4,267
4,680
5,367
5,534
3,644
3.22%
4.27%
—
4,404
FCF per share₩
3,499
3,422
3,687
3,987
3,885
3,944
3,878
3,597
3,463
3,499
2,487
(2.08%)
0.30%
—
1,095
Dividend per sh₩
5,672
6,817
8,027
9,434
11,391
12,617
14,278
14,632
15,008
16,503
2,239
7.70%
11.95%
—
13.44
Div yield (avg)%
25.45
27.17
24.93
27.81
26.46
27.75
27.42
25.75
26.82
27.26
8.98
27.26
27.00
49
19.36
Payout ratio%
33.55
35.64
36.30
37.91
38.67
39.02
37.86
36.82
39.04
37.72
28.22
37.86
37.79
77
15.85
Shares (diluted)M
25.33
28.69
33.66
39.95
44.63
48.42
50.83
59.87
60.35
60.20
16.00
6.17%
10.79%
63
24.51
Buyback yield%
29.84
30.69
32.85
34.56
34.80
34.14
35.58
35.88
37.54
38.90
6.53
35.88
34.68
67
1.627
D/E ratiox
0.111
0.111
0.100
0.089
0.098
0.099
0.098
0.099
0.088
0.079
0.576
0.098
0.099
59
20.04
Enterprise value₩B
35.34
35.91
40.93
45.78
49.75
54.38
62.02
60.53
58.57
58.51
64.61
3.29%
4.89%
81
53.19
LT debt₩B
45.76
51.25
52.36
51.89
53.48
54.23
59.06
62.16
68.77
79.77
54.35
8.33%
5.86%
39
Revenue
₩108.1B
5.69%
1.00×
Cost of revenue
₩52.89B
5.55%
0.99×
Operating expenses
₩24.12B
6.08%
1.04×
Goodwill & intangibles
18.46%