106.5
Revenue₩B
70.39
75.15
78.75
84.75
91.19
96.26
102.7
106.6
113.9
117.9
118.7
5.26%
5.70%
76
3.77
Revenue growth%
26.77
24.66
24.08
22.66
23.26
23.36
21.92
23.21
21.64
21.27
21.05
21.92
23.24
82
14.67
Gross margin%
10.32
7.56
6.35
5.43
2.86
2.94
4.07
2.51
5.45
5.40
4.84
4.07
5.42
83
24.77
Operating margin%
24.58
24.42
21.64
19.67
21.08
22.21
19.54
16.56
13.60
13.31
19.50
16.56
20.37
48
25.29
Net margin%
30.97
33.19
30.22
30.64
30.12
28.37
27.33
25.94
25.98
24.69
10.22
25.98
29.24
45
10.48
P/E ratio (avg)x
24.73
22.68
23.01
22.93
21.82
20.36
21.65
19.80
19.43
17.56
31.62
19.80
21.73
24
8.439
EV/EBITx
22.28
23.42
28.00
31.38
33.81
36.07
37.81
40.34
43.68
42.58
31.15
40.34
34.94
88
18.78
FCF yield (avg)%
13.64
13.94
12.33
10.03
8.17
7.72
7.56
7.91
7.05
8.63
2.54
7.72
8.40
84
3.35
FCF margin%
14.78
16.76
16.05
16.06
15.24
13.38
11.17
9.52
11.70
10.98
21.71
11.17
14.08
46
0.697
FCF / Net incomex
2.281
2.604
2.773
2.939
2.840
3.219
3.182
3.454
3.327
3.571
0.977
3.327
3.060
41
3.03
ROIC%
4.47
7.39
9.09
7.20
7.85
9.02
7.86
9.34
6.96
5.00
7.52
7.86
7.62
21
27.24
Return on equity%
11.60
13.20
12.53
14.26
15.11
15.19
13.30
12.94
14.65
13.46
15.30
13.46
13.38
58
29.67
Return on assets%
23.29
23.66
20.82
19.74
19.69
17.32
16.09
15.61
17.43
16.37
28.15
16.37
18.56
49
1,712
EPS₩
9,291
9,159
9,967
10,688
10,154
11,631
12,070
13,973
13,399
14,602
1,784
7.53%
5.36%
—
29.28
EPS growth%
32.50
33.76
34.38
32.99
31.98
30.87
33.63
35.63
37.70
38.06
18.42
35.63
33.70
82
10,092
Bookvalue per sh₩
7,744
8,041
7,387
7,158
7,757
8,118
9,009
9,618
10,429
11,081
4,111
7.39%
3.53%
—
7,012
FCF per share₩
4,619
4,961
5,470
5,349
6,113
6,646
6,329
6,403
6,827
6,647
3,853
1.69%
3.76%
—
3,442
Dividend per sh₩
2,170
2,562
2,755
2,650
2,743
3,219
3,798
3,701
4,218
4,457
7,719
10.20%
6.95%
—
28.81
Div yield (avg)%
15.47
15.36
17.73
18.09
19.29
22.08
20.08
18.92
18.72
18.00
2.66
18.92
18.41
67
17.26
Payout ratio%
4.78
2.67
2.39
4.30
3.07
2.00
0.40
0.59
0.40
2.23
6.96
0.59
2.31
33
10.01
Shares (diluted)M
7.021
6.026
6.591
6.894
7.540
7.864
7.553
6.668
7.246
7.369
10.47
(0.46%)
(0.93%)
30
16.20
Buyback yield%
16.84
17.33
17.35
18.23
20.33
22.96
24.88
27.09
25.39
24.15
12.41
24.88
21.65
6
0.292
D/E ratiox
2.666
2.675
2.634
2.918
3.097
3.097
3.381
3.349
3.856
4.498
0.925
3.381
3.097
69
48.66
Enterprise value₩B
135.7
129.3
140.3
127.7
127.1
122.9
111.8
127.7
132.6
149.2
85.24
3.27%
1.73%
85
46.88
LT debt₩B
41.76
38.64
37.70
34.28
37.50
34.87
34.26
35.18
36.38
34.07
137.9
(1.90%)
(1.02%)
52
Revenue
₩117.9B
5.70%
1.00×
Cost of revenue
₩60.89B
5.59%
0.99×
Operating expenses
₩20.76B
5.96%
1.02×
Goodwill & intangibles
21.35%
Cash and investments
14.22%