1,071
Revenue₩B
583.2
624.9
692.3
752.3
829.5
915.1
999.4
1,109
1,228
1,322
1,152
9.76%
9.55%
7
9.58
Revenue growth%
16.93
19.23
16.59
13.74
15.85
18.27
15.52
17.96
17.11
16.77
25.99
17.11
16.85
87
16.00
Gross margin%
18.86
21.84
24.79
23.25
25.74
25.20
25.88
23.38
20.48
21.79
9.35
23.38
23.32
76
29.62
Operating margin%
12.45
9.73
12.38
11.33
11.35
12.61
13.44
14.44
15.83
15.89
15.69
14.44
12.53
21
5.58
Net margin%
18.16
19.57
21.89
21.51
23.33
22.65
21.45
19.92
19.44
20.35
6.43
20.35
20.90
43
24.38
P/E ratio (avg)x
8.870
8.766
9.962
10.07
10.60
10.73
10.83
10.86
11.26
12.77
36.57
10.86
10.67
10
12.23
EV/EBITx
23.65
21.72
22.89
24.94
27.17
26.89
28.73
30.48
27.98
25.46
33.24
27.98
26.18
55
18.83
FCF yield (avg)%
7.77
6.33
7.50
8.17
10.96
8.11
5.35
4.82
2.36
5.20
6.60
5.20
6.91
28
4.32
FCF margin%
12.45
11.95
12.22
9.72
10.29
8.28
6.01
4.63
7.11
9.48
22.33
7.11
9.60
59
1.779
FCF / Net incomex
0.830
0.963
0.943
1.049
1.176
1.136
1.228
1.442
1.557
1.646
1.278
1.442
1.156
91
28.09
ROIC%
3.09
2.73
3.30
2.15
5.14
3.60
4.14
1.46
0.40
2.23
23.81
2.23
2.91
76
5.19
Return on equity%
17.19
18.30
17.51
16.71
17.89
16.17
15.29
13.66
13.65
11.39
21.41
13.66
16.44
22
18.04
Return on assets%
31.36
31.92
33.97
33.42
30.67
31.54
30.86
31.36
32.95
32.41
19.66
31.54
31.73
94
11,600
EPS₩
52,536
47,713
42,938
47,018
48,750
49,806
53,639
60,185
65,051
68,202
12,665
6.95%
3.08%
—
29.10
EPS growth%
1.88
0.40
0.40
1.94
0.40
0.40
1.53
0.40
1.37
0.40
28.72
0.40
0.40
62
33,608
Bookvalue per sh₩
33,431
33,875
32,604
36,262
37,049
41,284
44,360
43,340
45,779
49,465
21,103
5.95%
4.17%
—
24,281
FCF per share₩
35,909
42,828
50,618
54,282
58,391
70,233
73,194
86,918
92,273
104,542
33,567
12.35%
11.96%
—
13,502
Dividend per sh₩
31,034
30,686
31,029
27,066
25,507
25,653
27,515
25,121
26,996
27,581
12,532
1.58%
(2.28%)
—
6.68
Div yield (avg)%
10.07
7.77
8.01
10.59
7.97
8.61
6.11
7.06
9.70
9.18
19.12
8.61
8.31
50
16.29
Payout ratio%
1.05
0.40
2.10
0.40
0.40
1.59
0.77
0.40
0.40
0.40
22.10
0.40
0.40
48
14.81
Shares (diluted)M
25.55
25.54
25.03
25.88
30.62
34.46
39.59
45.52
53.33
58.88
14.95
13.97%
10.70%
80
2.14
Buyback yield%
2.30
1.76
0.40
1.00
3.36
1.37
3.27
5.36
5.16
4.90
29.25
4.90
2.79
66
0.490
D/E ratiox
1.314
1.337
1.377
1.633
1.680
1.904
1.822
2.025
2.282
2.521
1.177
2.025
1.751
59
1,145
Enterprise value₩B
998.5
963.3
975.8
940.9
959.4
980.7
975.0
943.3
967.2
1,013
101.0
1.09%
1.23%
54
587.4
LT debt₩B
744.3
846.0
935.1
907.1
952.7
1,026
1,118
1,116
1,315
1,430
1,042
8.46%
7.80%
33
Revenue
₩1.322T
9.55%
1.00×
Cost of revenue
₩718.5B
9.48%
0.99×
Operating expenses
₩233.4B
9.83%
1.03×