10.29
Revenue₩B
116.7
118.4
120.4
122.7
122.1
122.8
127.0
127.3
128.7
130.8
10.58
1.40%
1.38%
64
11.67
Revenue growth%
25.05
24.04
21.18
23.67
24.32
26.76
27.47
24.58
23.31
20.74
20.81
24.58
24.18
84
24.21
Gross margin%
7.18
9.33
10.64
9.70
10.78
11.68
14.51
17.41
16.57
14.04
12.80
14.51
11.23
72
28.02
Operating margin%
20.55
22.50
19.91
22.01
19.40
18.86
19.09
17.11
18.93
20.78
7.83
18.93
19.65
36
11.04
Net margin%
15.49
18.21
19.79
19.98
20.00
17.77
18.59
20.42
23.02
22.30
13.28
20.42
19.89
86
18.24
P/E ratio (avg)x
33.49
31.78
32.57
35.62
35.14
39.02
36.34
39.94
36.86
37.72
15.57
37.72
35.98
39
19.88
EV/EBITx
15.36
17.18
17.69
17.87
18.18
20.55
20.77
21.74
23.67
25.79
23.48
21.74
19.37
77
3.00
FCF yield (avg)%
17.22
16.10
15.84
15.18
13.56
11.72
10.80
9.56
11.23
10.16
12.41
10.80
12.64
85
14.02
FCF margin%
19.54
20.91
23.00
21.94
23.68
22.53
25.11
22.86
23.27
24.36
18.10
23.27
22.93
68
0.576
FCF / Net incomex
0.914
1.031
1.140
1.242
1.370
1.541
1.664
1.599
1.586
1.590
0.768
1.590
1.455
57
16.21
ROIC%
18.60
18.54
20.23
19.71
18.37
18.95
20.02
17.14
16.77
15.56
29.71
17.14
18.57
51
23.35
Return on equity%
32.99
32.22
33.78
33.76
33.68
36.59
34.69
35.33
35.63
33.89
7.26
35.33
33.84
12
24.37
Return on assets%
1.26
3.22
2.11
4.19
3.16
6.06
4.75
7.11
10.09
10.07
3.81
7.11
4.47
57
1,691
EPS₩
3,301
3,044
3,096
3,425
3,892
3,792
3,899
3,844
4,016
4,498
1,792
2.94%
3.54%
—
12.97
EPS growth%
24.07
21.97
20.40
22.44
19.70
17.10
16.97
18.41
16.48
18.10
29.88
17.10
19.06
17
4,053
Bookvalue per sh₩
8,003
9,358
9,304
10,771
11,417
13,250
14,821
14,995
17,495
20,546
3,922
12.47%
10.17%
—
3,845
FCF per share₩
5,596
6,292
5,907
6,518
6,251
7,139
6,745
6,475
6,716
7,080
1,787
2.52%
2.05%
—
4,372
Dividend per sh₩
2,092
2,148
2,432
2,889
2,992
3,167
3,302
3,362
4,006
4,072
1,436
6.36%
8.10%
—
15.14
Div yield (avg)%
18.69
18.38
20.14
17.14
19.69
18.21
16.87
18.58
20.28
17.94
24.42
18.21
18.48
75
3.25
Payout ratio%
23.90
21.26
20.13
20.78
21.64
20.59
17.93
15.72
18.53
18.76
21.96
18.53
20.36
34
13.15
Shares (diluted)M
13.56
12.04
12.13
13.46
12.44
13.09
12.47
11.23
11.78
13.08
12.92
1.02%
(1.23%)
64
14.30
Buyback yield%
6.82
6.20
7.45
7.79
9.14
6.74
8.47
7.25
4.97
3.85
14.73
6.74
7.04
72
0.386
D/E ratiox
0.738
0.723
0.752
0.683
0.733
0.666
0.660
0.686
0.605
0.641
0.724
0.660
0.685
91
70.50
Enterprise value₩B
88.22
105.9
104.8
112.0
136.1
146.4
177.7
177.7
213.3
237.2
119.2
11.75%
11.02%
84
53.95
LT debt₩B
73.88
75.26
73.85
80.96
72.81
78.33
68.96
68.09
60.25
64.47
100.0
(2.40%)
(0.79%)
89
Revenue
₩130.8B
1.38%
1.00×
Cost of revenue
₩71.61B
1.26%
0.99×
Operating expenses
₩24.92B
1.48%
1.01×
Goodwill & intangibles
16.90%