98.73
Revenue₩B
104.5
107.3
111.1
118.0
125.7
131.0
135.9
142.9
151.6
159.5
103.1
4.87%
4.79%
83
8.50
Revenue growth%
24.62
22.88
19.90
17.06
14.24
14.69
12.48
9.97
11.60
13.29
12.42
12.48
14.46
67
19.96
Gross margin%
13.49
11.17
9.22
10.17
11.76
9.77
12.08
13.99
12.16
14.31
29.62
12.16
11.92
32
20.69
Operating margin%
22.68
24.09
23.80
26.43
23.65
21.12
18.67
20.01
21.70
22.26
9.00
21.12
22.47
68
25.30
Net margin%
1.61
0.40
0.40
1.60
0.40
2.37
1.18
0.40
0.40
0.40
2.31
0.40
0.40
53
14.02
P/E ratio (avg)x
28.73
33.87
32.68
31.78
32.03
35.35
36.79
36.86
36.38
40.46
7.028
36.79
34.61
33
7.522
EV/EBITx
10.54
11.54
12.04
11.02
12.14
10.87
11.87
10.48
11.25
11.64
13.88
11.25
11.39
14
11.48
FCF yield (avg)%
26.62
28.62
28.95
31.35
32.55
33.46
32.23
30.42
30.88
32.72
25.95
32.23
31.12
85
6.26
FCF margin%
5.97
6.75
6.86
5.46
3.60
5.14
4.73
4.58
6.62
9.27
4.90
5.14
5.72
12
1.588
FCF / Net incomex
1.293
1.378
1.541
1.677
1.815
2.079
2.011
1.943
2.019
2.267
0.184
2.019
1.879
29
24.22
ROIC%
5.89
6.78
6.87
6.06
6.19
6.46
6.65
4.13
5.75
3.88
4.55
5.75
6.12
73
12.88
Return on equity%
26.75
26.57
27.46
27.32
28.94
28.87
31.57
31.16
31.09
28.74
14.78
31.09
28.81
39
6.15
Return on assets%
10.83
13.56
14.78
13.08
10.93
11.44
9.93
10.05
12.01
9.54
22.24
10.05
11.19
80
2,686
EPS₩
4,949
5,771
5,695
5,944
6,293
6,965
7,466
7,329
7,795
8,379
2,907
5.89%
5.50%
—
3.34
EPS growth%
32.30
33.09
31.84
33.83
36.61
35.53
38.30
37.54
34.72
36.36
26.70
36.36
35.12
52
2,040
Bookvalue per sh₩
3,028
3,026
2,767
3,014
2,771
2,408
2,370
2,368
2,597
2,710
2,488
(0.44%)
(2.38%)
—
1,131
FCF per share₩
3,112
3,674
3,657
4,022
3,926
4,352
4,898
4,911
5,454
5,448
3,558
6.77%
6.81%
—
978.32
Dividend per sh₩
2,197
2,010
2,150
2,119
2,233
2,292
2,575
2,758
2,543
2,654
1,578
3.51%
3.20%
—
21.81
Div yield (avg)%
22.34
19.81
19.88
17.84
17.81
18.44
20.47
19.89
22.44
24.42
17.68
20.47
19.89
40
23.79
Payout ratio%
29.66
30.73
33.36
31.49
30.38
28.12
26.47
26.55
27.05
24.14
21.29
26.55
28.89
41
19.67
Shares (diluted)M
19.04
18.38
16.71
14.89
13.77
13.44
12.34
11.36
10.17
11.16
19.16
(4.12%)
(4.30%)
73
8.63
Buyback yield%
16.69
15.93
17.54
17.25
18.03
15.48
15.03
15.35
13.51
15.81
13.10
15.35
15.87
42
0.735
D/E ratiox
0.249
0.261
0.308
0.362
0.369
0.386
0.453
0.486
0.549
0.571
0.906
0.486
0.377
44
93.19
Enterprise value₩B
50.83
51.06
56.02
51.99
50.30
49.68
47.21
51.69
57.66
60.63
101.4
3.81%
1.77%
48
57.48
LT debt₩B
109.9
114.0
123.0
118.5
112.7
118.6
119.1
110.0
94.93
97.54
14.59
(2.84%)
(2.33%)
52
Revenue
₩159.5B
4.79%
1.00×
Cost of revenue
₩111.6B
4.79%
1.00×
Operating expenses
₩18.32B
4.19%
0.94×
Goodwill & intangibles
16.13%
Cash and investments
15.91%