105.0
Revenue₩B
149.8
163.6
173.4
189.3
201.0
215.8
230.7
244.4
263.7
281.7
108.3
6.98%
7.20%
14
2.13
Revenue growth%
20.38
17.95
17.64
14.92
17.57
17.80
19.92
22.65
23.15
22.24
7.12
22.24
18.93
38
11.31
Gross margin%
16.01
17.06
14.64
11.95
11.91
11.81
11.28
9.65
10.01
12.25
20.11
11.28
11.93
36
19.73
Operating margin%
19.55
19.23
22.20
21.46
19.46
16.53
13.90
16.37
16.43
18.65
29.48
16.43
18.94
60
22.13
Net margin%
9.06
6.58
3.88
1.03
0.40
0.40
0.40
0.40
0.74
0.42
5.55
0.40
0.58
63
7.142
P/E ratio (avg)x
23.54
27.00
26.55
27.59
29.90
29.35
27.76
30.96
35.19
40.67
7.655
30.96
28.56
22
15.45
EV/EBITx
16.90
14.97
13.56
13.04
11.29
11.53
9.943
8.950
8.070
8.691
29.04
8.950
11.41
36
23.22
FCF yield (avg)%
17.35
18.53
20.63
19.33
21.95
23.89
25.93
25.88
25.64
28.64
15.34
25.88
22.92
18
26.97
FCF margin%
16.00
17.93
16.85
13.90
12.96
11.71
14.25
15.67
15.52
17.41
18.30
15.52
15.59
18
1.371
FCF / Net incomex
0.181
0.215
0.247
0.293
0.298
0.357
0.394
0.434
0.469
0.515
0.881
0.434
0.327
57
3.21
ROIC%
30.58
32.14
32.63
30.64
29.27
31.37
28.81
30.32
30.90
30.57
22.94
30.57
30.61
7
20.53
Return on equity%
28.55
29.24
30.14
32.74
34.03
35.24
32.62
34.88
34.39
33.45
18.60
34.39
33.10
26
5.23
Return on assets%
8.82
8.47
7.46
6.48
8.41
11.39
8.72
11.43
10.39
10.44
15.15
10.44
8.77
24
6,085
EPS₩
3,857
3,997
3,499
3,743
3,642
3,408
3,222
2,940
2,897
2,999
6,261
(3.81%)
(1.77%)
—
14.93
EPS growth%
4.58
3.59
1.39
3.13
1.55
0.40
0.57
0.40
2.73
0.68
7.87
0.57
1.47
95
2,928
Bookvalue per sh₩
2,379
2,458
2,483
2,420
2,602
2,511
2,609
2,833
2,938
2,727
4,771
0.94%
2.48%
—
1,775
FCF per share₩
9,108
8,894
9,675
9,418
10,419
10,875
12,354
13,485
13,557
13,318
6,509
5.03%
4.17%
—
2,002
Dividend per sh₩
5,496
5,463
5,803
5,491
5,601
5,734
5,459
5,394
4,969
4,684
4,085
(3.51%)
(1.23%)
—
23.90
Div yield (avg)%
11.04
9.59
10.74
8.58
5.82
3.09
2.81
2.16
2.40
3.75
28.12
2.81
4.79
75
14.79
Payout ratio%
12.14
10.09
12.31
14.64
14.39
12.31
11.75
14.58
11.84
11.90
19.28
11.90
12.22
85
12.31
Shares (diluted)M
15.10
17.16
19.72
20.60
20.14
20.13
23.30
27.61
31.84
37.06
12.28
12.97%
10.96%
60
20.75
Buyback yield%
28.19
31.17
31.78
34.07
36.02
35.50
36.94
36.02
34.86
35.30
7.52
35.50
35.08
80
1.235
D/E ratiox
2.060
2.336
2.431
2.414
2.384
2.280
2.224
2.566
2.830
3.198
1.393
2.566
2.399
15
22.32
Enterprise value₩B
271.5
275.3
269.9
270.2
293.1
327.1
373.2
369.3
431.6
425.5
207.0
7.74%
5.92%
75
28.48
LT debt₩B
130.2
140.3
134.7
135.7
128.4
127.3
147.6
166.6
185.1
178.4
20.89
6.80%
2.81%
79
Revenue
₩281.7B
7.20%
1.00×
Cost of revenue
₩197.2B
7.20%
1.00×
Operating expenses
₩57.15B
7.22%
1.00×