179.3
Revenue₩B
361.6
379.6
395.0
405.8
434.8
458.4
474.7
508.2
531.8
558.7
193.9
5.14%
4.71%
93
21.82
Revenue growth%
6.78
8.52
8.50
7.72
8.13
6.37
5.66
7.09
5.27
6.75
7.99
6.37
6.94
17
23.69
Gross margin%
19.74
20.95
19.80
17.10
18.11
17.33
14.55
17.49
14.63
15.01
13.40
15.01
17.41
39
28.19
Operating margin%
6.17
3.44
6.24
8.84
9.73
7.66
6.33
5.62
6.76
5.00
9.80
6.33
6.28
79
26.83
Net margin%
19.77
19.81
20.12
18.62
20.68
20.21
19.67
21.82
22.71
24.75
25.16
21.82
20.16
17
31.16
P/E ratio (avg)x
23.83
29.03
33.72
39.79
43.98
45.19
47.85
47.50
47.97
56.25
36.17
47.85
44.58
89
28.90
EV/EBITx
30.95
32.40
28.37
25.62
24.94
26.41
24.06
22.23
23.67
25.63
33.14
24.06
25.62
76
15.96
FCF yield (avg)%
23.11
23.21
22.61
20.36
18.84
20.26
20.98
21.04
18.86
19.67
4.92
20.26
20.67
13
29.94
FCF margin%
27.93
26.34
28.70
29.14
29.41
28.88
30.96
33.07
32.97
34.38
28.21
32.97
29.28
14
0.159
FCF / Net incomex
0.445
0.479
0.499
0.518
0.493
0.525
0.566
0.644
0.745
0.840
0.272
0.644
0.522
22
9.60
ROIC%
11.27
12.88
10.62
12.24
9.85
11.89
12.73
14.29
11.70
8.98
16.77
11.89
11.79
24
17.95
Return on equity%
13.43
12.64
14.14
16.45
13.45
13.83
15.92
14.62
13.53
12.30
16.93
13.83
13.68
88
12.98
Return on assets%
13.51
12.22
9.85
10.24
11.27
11.03
10.69
10.41
10.92
10.72
10.91
10.72
10.82
45
3,492
EPS₩
10,311
10,059
12,058
12,556
12,587
12,986
13,004
13,499
13,892
13,872
3,588
1.96%
3.90%
—
3.67
EPS growth%
25.30
26.54
24.41
23.82
26.38
23.55
24.08
25.24
22.60
24.69
7.69
24.08
24.55
43
5,873
Bookvalue per sh₩
2,040
1,774
1,571
1,573
1,483
1,598
1,731
1,589
1,471
1,507
2,493
0.33%
(2.99%)
—
8,363
FCF per share₩
5,943
6,470
6,539
6,828
7,134
8,187
9,241
10,774
10,775
10,447
6,254
7.93%
7.48%
—
3,585
Dividend per sh₩
4,910
5,540
5,411
5,009
5,356
5,034
5,478
5,992
5,635
6,228
3,169
3.06%
2.83%
—
29.88
Div yield (avg)%
14.96
16.03
17.35
16.07
14.66
13.50
15.63
14.61
17.44
14.83
24.52
14.83
15.30
77
5.35
Payout ratio%
20.62
19.51
21.21
23.06
24.57
25.90
26.23
27.79
30.13
32.87
9.86
27.79
25.23
46
37.42
Shares (diluted)M
45.95
48.59
51.26
51.97
52.03
54.37
61.94
63.40
62.95
71.02
36.41
6.42%
4.71%
59
7.90
Buyback yield%
24.87
21.89
19.70
19.42
21.69
23.75
21.29
21.26
20.19
22.11
17.63
21.29
21.49
59
0.269
D/E ratiox
2.010
2.197
2.373
2.376
2.336
2.573
2.726
2.905
3.007
3.237
1.698
2.905
2.475
11
226.2
Enterprise value₩B
29.01
29.97
33.65
37.73
41.97
48.09
47.61
46.48
53.24
53.60
85.97
5.02%
5.45%
57
164.2
LT debt₩B
411.1
471.0
547.4
589.1
557.6
643.2
607.1
656.3
618.6
688.9
258.4
4.32%
4.86%
82
Revenue
₩558.7B
4.71%
1.00×
Cost of revenue
₩391.1B
4.71%
1.00×
Operating expenses
₩82.36B
4.74%
1.00×