1.122
Revenue₩B
1.068
1.064
1.051
1.067
1.102
1.127
1.159
1.172
1.162
1.181
1.176
1.39%
1.22%
54
21.71
Revenue growth%
18.28
17.01
17.42
15.95
13.02
11.32
13.73
13.14
13.95
16.06
21.14
13.73
14.95
81
13.56
Gross margin%
15.93
17.35
19.42
17.36
16.51
17.08
15.85
13.52
11.48
13.67
25.53
13.67
16.22
45
9.61
Operating margin%
18.59
21.57
24.39
26.54
28.67
29.54
31.29
29.39
30.92
30.59
29.59
30.59
29.03
24
14.82
Net margin%
21.14
24.13
24.46
23.40
26.17
25.87
23.23
24.77
22.71
20.83
14.83
23.23
23.77
17
6.365
P/E ratio (avg)x
37.82
42.39
46.54
52.46
51.47
54.13
58.20
56.93
55.74
58.72
14.29
56.93
53.30
86
33.70
EV/EBITx
44.79
49.59
58.68
69.70
77.85
78.56
79.88
94.02
91.85
99.03
28.65
91.85
78.20
29
10.92
FCF yield (avg)%
16.85
15.69
16.56
14.70
14.17
14.88
13.60
11.99
12.72
11.98
18.88
12.72
14.43
93
3.35
FCF margin%
21.65
18.91
21.60
22.90
21.71
21.53
21.61
19.71
18.38
18.55
15.71
19.71
21.57
32
0.983
FCF / Net incomex
2.020
2.134
2.087
2.450
2.753
2.721
3.126
3.513
3.935
4.528
0.491
3.513
2.737
8
9.58
ROIC%
20.19
21.13
21.35
23.15
20.70
21.35
22.25
19.79
18.30
16.53
16.94
19.79
20.91
24
13.54
Return on equity%
10.81
9.71
10.59
11.37
12.79
12.46
11.92
14.21
11.31
10.03
6.71
11.92
11.34
29
13.37
Return on assets%
28.50
29.34
28.98
28.55
27.69
26.17
26.27
26.24
23.85
26.15
4.33
26.17
26.98
93
26.87
EPS₩
62.88
54.97
47.79
45.35
41.86
40.83
39.90
40.71
36.01
34.98
29.88
(3.53%)
(5.56%)
—
7.65
EPS growth%
28.22
27.19
27.06
27.94
26.14
23.84
20.96
21.37
18.95
16.37
27.55
20.96
24.99
33
15.50
Bookvalue per sh₩
48.29
51.00
51.86
50.06
50.48
47.91
51.62
56.98
61.04
69.76
76.34
6.68%
5.25%
—
82.64
FCF per share₩
131.44
128.65
143.58
161.97
171.32
193.37
224.59
251.65
250.37
276.86
52.73
10.08%
8.92%
—
52.88
Dividend per sh₩
44.63
41.77
40.38
36.30
39.73
38.05
39.72
34.28
34.85
34.46
13.56
(2.81%)
(2.64%)
—
23.22
Div yield (avg)%
7.34
8.19
5.36
4.98
5.13
4.97
5.87
5.63
4.51
5.84
9.23
5.63
5.50
84
20.71
Payout ratio%
37.66
35.33
36.07
35.21
33.43
33.40
31.31
30.71
27.99
28.92
5.88
30.71
33.41
58
8.866
Shares (diluted)M
11.73
11.21
10.93
11.64
13.58
12.93
13.04
12.36
13.64
13.84
8.641
0.38%
2.49%
45
7.81
Buyback yield%
31.94
29.39
32.03
30.69
32.39
31.99
31.45
30.31
28.20
31.19
7.50
31.19
31.32
93
1.288
D/E ratiox
0.656
0.673
0.713
0.674
0.792
0.854
0.944
1.103
1.197
1.141
0.545
1.103
0.823
47
447.0
Enterprise value₩M
437.9
481.7
475.3
432.9
435.0
414.8
403.7
439.5
440.1
469.3
739.7
1.53%
1.63%
11
1.315
LT debt₩B
1.027
1.004
0.886
0.903
0.815
0.808
0.758
0.738
0.722
0.781
0.216
(0.84%)
(4.21%)
16
Revenue
₩1.181B
1.22%
1.00×
Cost of revenue
₩564.8M
1.12%
0.99×
Operating expenses
₩224.7M
1.27%
1.00×
Cash and investments
18.97%
Goodwill & intangibles
16.14%