59.80
Revenue₩B
91.02
94.67
101.5
106.7
111.7
118.1
126.5
135.2
142.8
146.9
61.48
5.63%
5.25%
42
12.95
Revenue growth%
22.63
24.49
25.50
24.55
23.57
24.75
26.10
27.37
29.07
31.50
29.19
27.37
25.13
67
3.80
Gross margin%
16.23
13.85
12.80
14.27
15.60
18.23
16.23
13.41
11.05
10.18
20.07
13.41
14.06
91
17.27
Operating margin%
27.69
25.92
26.70
25.49
24.15
23.89
22.19
21.87
23.11
25.09
7.33
23.11
24.62
22
13.36
Net margin%
11.43
13.58
12.00
10.33
8.70
9.47
9.85
8.41
9.31
7.06
14.00
9.31
9.66
61
26.17
P/E ratio (avg)x
13.82
12.88
12.64
12.26
12.33
12.82
12.23
13.14
14.01
15.34
15.00
13.14
12.85
88
15.91
EV/EBITx
17.31
16.35
16.25
15.34
14.44
14.56
15.48
17.30
17.09
16.75
25.38
16.75
16.30
39
5.15
FCF yield (avg)%
16.25
17.77
16.29
15.95
14.08
15.07
13.07
10.40
7.83
5.10
22.97
10.40
14.57
38
18.59
FCF margin%
24.01
22.00
23.23
21.27
22.14
24.27
23.85
23.26
20.84
22.62
23.83
23.26
22.93
12
0.104
FCF / Net incomex
0.871
0.867
0.873
0.979
0.922
1.043
1.125
1.208
1.186
1.279
0.820
1.186
1.011
83
22.19
ROIC%
6.91
6.90
8.03
10.91
9.57
12.00
11.52
13.89
14.20
11.63
4.76
12.00
11.21
34
8.87
Return on equity%
19.75
17.37
17.56
15.89
15.22
17.14
16.65
14.21
16.18
18.67
5.00
16.65
16.90
14
15.03
Return on assets%
18.70
21.51
22.11
23.04
20.28
23.01
21.33
23.16
23.09
20.62
26.29
23.01
21.81
17
4,787
EPS₩
4,269
4,074
3,878
3,384
3,349
2,896
2,718
2,296
1,940
1,710
4,963
(12.58%)
(10.02%)
—
8.32
EPS growth%
15.00
16.29
19.05
21.03
19.40
17.87
20.22
17.35
17.54
19.05
27.12
17.87
18.46
74
2,774
Bookvalue per sh₩
4,212
4,773
4,866
5,087
5,070
5,161
5,839
5,584
5,387
4,844
3,196
(0.91%)
1.62%
—
2,238
FCF per share₩
6,553
6,482
7,832
8,150
9,726
11,204
11,296
11,499
11,162
10,955
2,640
2.41%
6.97%
—
4,547
Dividend per sh₩
5,779
6,169
5,948
6,151
5,770
6,473
6,874
7,721
7,850
7,189
2,980
4.50%
2.04%
—
16.27
Div yield (avg)%
8.51
7.90
10.29
13.21
13.25
12.30
11.36
13.70
11.53
11.51
15.86
11.53
11.52
73
18.45
Payout ratio%
15.17
13.47
12.83
12.89
15.17
12.69
10.13
8.23
8.89
8.14
27.71
8.89
12.76
90
10.83
Shares (diluted)M
16.39
17.86
19.71
19.35
19.59
19.89
21.87
22.82
22.95
24.86
10.74
4.88%
5.22%
85
28.08
Buyback yield%
9.02
11.53
11.27
8.50
10.49
10.07
9.01
8.82
11.71
13.90
16.31
10.07
10.28
74
1.561
D/E ratiox
0.638
0.738
0.700
0.767
0.778
0.783
0.905
0.941
1.075
1.186
1.172
0.941
0.781
12
104.1
Enterprise value₩B
21.55
23.28
21.54
22.39
22.99
25.89
28.84
32.29
36.43
35.53
36.55
9.10%
5.36%
83
117.5
LT debt₩B
134.5
130.7
144.0
159.6
161.1
182.7
172.9
169.7
178.3
178.8
84.95
2.12%
3.68%
91
Revenue
₩146.9B
5.25%
1.00×
Cost of revenue
₩102.9B
5.25%
1.00×
Operating expenses
₩30.58B
5.59%
1.03×
Goodwill & intangibles
20.81%
Property and equipment
18.19%