0.753
Revenue₩B
2.015
2.128
2.192
2.268
2.367
2.479
2.638
2.765
2.948
3.042
0.811
5.15%
4.48%
25
22.91
Revenue growth%
30.96
28.98
30.46
33.44
35.52
33.52
33.09
34.29
36.56
36.33
26.05
34.29
33.48
76
15.75
Gross margin%
21.41
19.16
16.46
14.81
15.47
16.36
17.71
15.31
13.63
16.42
23.34
16.36
16.39
42
9.24
Operating margin%
19.10
17.40
14.53
12.82
10.94
12.82
11.84
9.86
11.36
12.91
11.75
11.84
12.82
53
2.04
Net margin%
14.24
11.59
9.56
6.97
6.91
4.17
3.37
3.16
0.40
0.80
20.51
3.16
5.54
48
18.67
P/E ratio (avg)x
25.94
29.46
27.42
26.84
30.88
31.59
32.86
36.25
37.73
42.58
31.98
36.25
31.23
87
20.49
EV/EBITx
34.33
35.44
32.79
36.37
33.12
37.33
39.46
37.08
40.06
40.59
7.128
39.46
36.72
54
12.58
FCF yield (avg)%
20.17
19.17
20.91
21.68
21.40
19.52
18.86
20.88
22.43
24.62
10.59
20.88
20.90
11
9.56
FCF margin%
5.21
2.56
3.44
5.13
6.70
5.88
2.97
4.36
7.16
8.24
11.37
5.88
5.17
93
1.149
FCF / Net incomex
1.284
1.182
1.215
1.234
1.114
1.078
0.998
1.005
1.065
1.097
1.677
1.065
1.106
47
7.72
ROIC%
17.00
15.13
12.62
14.17
12.29
10.32
12.85
12.64
14.50
12.58
7.90
12.64
12.75
63
4.87
Return on equity%
1.40
0.40
0.40
0.55
0.40
0.40
0.40
0.48
0.40
0.57
3.83
0.40
0.40
35
4.99
Return on assets%
6.31
8.12
6.05
8.04
9.51
7.08
4.14
3.54
5.06
6.13
18.33
5.06
6.22
7
54.27
EPS₩
28.50
27.08
28.05
29.18
30.16
31.17
33.00
35.38
36.68
31.90
57.31
1.13%
0.56%
—
15.35
EPS growth%
9.53
8.70
11.07
10.24
9.94
7.53
5.28
4.76
3.04
2.39
24.76
4.76
8.12
33
72.24
Bookvalue per sh₩
29.30
29.84
32.36
32.52
31.82
31.37
28.54
27.25
24.15
25.26
62.08
(4.51%)
(2.55%)
—
108.53
FCF per share₩
39.21
40.55
41.55
44.25
41.03
40.33
41.20
36.70
37.54
34.93
105.86
(3.17%)
(1.49%)
—
63.74
Dividend per sh₩
41.89
44.69
44.69
50.06
49.73
59.24
69.01
73.95
78.00
88.29
106.47
12.17%
9.48%
—
22.00
Div yield (avg)%
7.44
4.52
4.62
4.79
5.50
3.14
0.47
2.95
2.32
1.94
28.63
2.32
3.83
79
13.75
Payout ratio%
15.86
15.71
13.56
14.40
17.25
14.79
16.78
17.76
15.64
15.37
5.25
15.64
15.68
91
16.73
Shares (diluted)M
13.84
11.73
12.57
12.79
13.37
13.49
11.50
12.48
12.05
12.38
16.51
(1.52%)
(0.49%)
65
27.02
Buyback yield%
15.85
13.34
11.66
9.18
7.00
5.91
5.02
4.52
7.37
5.88
5.39
5.88
7.18
32
1.381
D/E ratiox
1.574
1.590
1.688
1.851
1.882
1.731
1.661
1.531
1.520
1.441
0.316
1.531
1.625
71
1.023
Enterprise value₩B
2.604
2.524
2.662
2.939
3.237
3.017
3.070
3.126
3.381
3.387
0.337
0.91%
3.21%
15
1.253
LT debt₩B
2.181
1.985
2.102
2.099
2.166
1.930
1.929
1.727
1.883
1.780
2.816
(3.85%)
(2.05%)
55
Revenue
₩3.042B
4.48%
1.00×
Cost of revenue
₩2.130B
4.48%
1.00×
Operating expenses
₩508.0M
4.53%
1.00×
Property and equipment
18.55%
Cash and investments
14.62%
Spread over hurdle
(2.50%)