498.7
Revenue₩B
415.4
435.4
441.2
461.3
478.9
493.0
517.6
544.2
567.4
571.8
539.5
3.61%
3.71%
43
16.41
Revenue growth%
11.56
13.54
13.46
11.08
10.75
12.47
12.60
11.08
9.60
12.30
21.30
12.30
11.93
94
22.98
Gross margin%
4.67
3.15
0.40
2.71
1.81
0.40
0.40
0.40
0.40
0.40
11.54
0.40
0.40
21
13.52
Operating margin%
21.15
19.00
21.72
18.85
17.38
16.86
14.70
14.64
14.62
12.15
11.71
14.64
17.12
8
2.66
Net margin%
6.74
9.43
9.90
8.34
9.63
12.15
13.77
16.05
18.15
17.68
11.17
16.05
11.02
43
15.09
P/E ratio (avg)x
24.19
26.70
31.33
36.61
38.52
39.23
38.77
39.45
40.81
46.95
26.47
39.45
38.65
16
14.83
EV/EBITx
33.92
38.30
40.31
38.76
39.87
41.37
41.50
41.58
42.10
43.34
26.87
41.58
40.84
68
18.36
FCF yield (avg)%
22.36
22.96
23.62
20.91
18.52
16.57
14.27
11.57
12.14
14.36
23.23
14.27
17.55
63
14.92
FCF margin%
6.02
5.65
5.88
6.44
5.11
5.35
7.65
8.89
10.86
11.45
16.43
8.89
6.23
63
1.289
FCF / Net incomex
1.074
1.195
1.390
1.411
1.417
1.631
1.886
1.925
2.119
2.094
1.228
1.925
1.524
51
5.03
ROIC%
1.06
2.71
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
18.67
0.40
0.40
61
11.61
Return on equity%
18.57
19.05
19.63
22.19
23.42
20.47
18.42
16.18
14.92
17.67
6.41
17.67
18.81
60
24.45
Return on assets%
15.27
18.00
17.06
17.91
20.20
17.31
14.87
15.46
13.79
11.49
22.23
14.87
16.26
72
3,269
EPS₩
4,639
5,017
4,816
4,770
5,055
5,363
5,672
5,924
5,049
4,779
3,429
(1.11%)
1.11%
—
6.26
EPS growth%
17.21
15.47
16.46
16.16
18.23
18.91
20.94
20.39
19.49
19.67
4.00
19.67
18.57
86
2,141
Bookvalue per sh₩
3,624
3,607
3,966
4,032
4,030
4,637
4,776
4,874
5,468
5,499
2,672
6.41%
4.32%
—
882.04
FCF per share₩
1,679
1,502
1,491
1,532
1,484
1,296
1,154
1,188
1,244
1,116
1,730
(5.53%)
(3.99%)
—
3,800
Dividend per sh₩
1,192
1,322
1,253
1,358
1,467
1,416
1,416
1,407
1,462
1,477
5,217
0.14%
1.89%
—
5.54
Div yield (avg)%
30.70
27.93
25.06
22.12
25.07
27.95
28.13
30.32
30.13
32.70
22.50
30.13
28.04
33
14.30
Payout ratio%
4.10
4.70
4.12
4.97
4.16
5.56
8.24
6.45
4.12
6.64
26.24
6.45
4.84
63
63.65
Shares (diluted)M
55.39
58.09
57.19
57.00
49.37
44.26
47.94
42.32
40.87
44.38
62.06
(2.11%)
(3.17%)
69
11.53
Buyback yield%
8.50
6.86
7.90
10.00
10.76
12.37
14.07
11.88
14.77
17.62
29.61
14.07
11.32
78
0.262
D/E ratiox
0.991
1.129
1.229
1.423
1.331
1.302
1.460
1.356
1.272
1.204
0.750
1.302
1.287
39
68.07
Enterprise value₩B
802.9
774.5
841.2
850.4
969.7
1,095
1,234
1,231
1,263
1,241
263.9
5.05%
4.63%
81
559.9
LT debt₩B
603.1
620.2
544.6
591.4
628.1
640.9
587.1
519.0
464.2
427.6
89.48
(7.40%)
(2.85%)
13
Revenue
₩571.8B
3.71%
1.00×
Cost of revenue
₩285.8B
3.53%
0.98×
Operating expenses
₩86.11B
4.13%
1.04×
Cash and investments
19.62%
Goodwill & intangibles
14.84%