104.4
Revenue₩B
108.7
114.0
117.2
123.9
132.1
139.0
145.3
149.4
160.7
167.1
110.6
4.81%
4.93%
71
7.10
Revenue growth%
3.82
5.40
6.96
5.24
3.38
4.60
3.11
1.71
2.39
5.25
7.39
3.11
4.21
86
22.32
Gross margin%
21.69
19.99
18.80
17.97
18.15
19.41
19.93
19.98
19.16
22.04
15.48
19.93
19.67
64
29.01
Operating margin%
25.84
27.37
29.14
26.92
29.66
27.72
25.08
25.01
24.27
24.58
18.97
25.01
26.38
7
14.05
Net margin%
14.22
12.32
9.74
12.37
10.69
9.34
7.23
6.03
8.28
10.35
20.55
8.28
10.05
68
22.98
P/E ratio (avg)x
37.91
40.51
45.14
44.40
44.70
50.04
56.71
53.36
60.51
68.23
7.692
56.71
47.59
7
10.07
EV/EBITx
15.53
17.92
18.30
18.77
17.39
19.50
20.81
19.30
18.10
20.58
36.11
19.50
18.54
16
24.87
FCF yield (avg)%
27.16
29.86
30.74
29.31
28.23
28.43
26.94
29.83
29.26
26.49
16.98
28.43
28.85
82
25.37
FCF margin%
24.73
27.67
27.88
26.72
27.12
29.94
30.44
30.26
28.41
27.16
26.68
29.94
27.78
92
0.243
FCF / Net incomex
0.307
0.278
0.253
0.253
0.227
0.234
0.235
0.214
0.229
0.242
0.977
0.234
0.239
57
4.55
ROIC%
0.40
0.40
1.55
4.51
4.80
7.25
8.27
6.52
4.09
6.26
15.48
6.52
4.66
64
9.85
Return on equity%
8.47
10.48
11.84
13.66
13.52
14.73
17.42
16.90
14.36
17.00
20.36
16.90
14.01
27
19.48
Return on assets%
28.52
27.93
27.55
26.30
29.27
31.94
30.89
32.04
34.62
35.15
11.82
32.04
30.08
52
3,186
EPS₩
1,857
1,599
1,692
1,664
1,573
1,392
1,302
1,406
1,504
1,598
3,495
0.32%
(2.69%)
—
10.25
EPS growth%
29.24
31.60
33.79
34.19
33.00
35.63
34.63
31.71
31.89
29.19
23.61
31.89
32.44
25
1,222
Bookvalue per sh₩
2,562
2,992
3,157
3,509
3,869
4,041
4,483
5,058
5,736
6,752
738.04
11.78%
9.76%
—
3,275
FCF per share₩
1,186
1,279
1,341
1,143
1,043
1,094
1,062
895.54
956.59
881.69
2,673
(3.30%)
(4.40%)
—
774.22
Dividend per sh₩
4,077
4,856
4,766
5,272
5,299
5,606
5,812
6,644
7,733
8,653
1,666
10.30%
8.21%
—
12.89
Div yield (avg)%
21.30
23.46
21.56
23.27
21.31
20.80
21.42
24.25
27.00
25.97
20.88
24.25
22.42
83
22.09
Payout ratio%
22.43
22.80
20.79
19.95
18.30
17.15
17.68
17.75
20.66
20.88
12.93
17.75
20.30
60
34.23
Shares (diluted)M
52.61
57.47
56.15
54.15
58.37
63.35
69.90
77.53
90.46
91.70
33.95
9.46%
6.44%
7
27.50
Buyback yield%
10.98
13.93
12.78
12.42
11.34
9.28
9.62
7.99
5.44
5.43
25.87
7.99
10.30
63
0.319
D/E ratiox
0.620
0.710
0.776
0.882
0.942
1.133
1.350
1.406
1.454
1.470
0.343
1.406
1.038
80
13.04
Enterprise value₩B
178.8
183.1
189.2
201.2
189.2
208.8
207.5
231.6
247.4
286.2
124.9
8.63%
6.26%
60
25.76
LT debt₩B
36.54
38.94
42.17
44.40
49.50
57.98
67.58
78.39
77.18
90.19
12.58
12.75%
9.31%
68
Revenue
₩167.1B
4.93%
1.00×
Cost of revenue
₩117.0B
4.93%
1.00×
Operating expenses
₩26.95B
5.34%
1.04×