119.1
Revenue₩B
116.0
122.8
129.7
133.7
139.8
145.2
151.0
159.7
168.7
179.0
129.3
5.07%
4.98%
67
4.02
Revenue growth%
9.41
8.73
7.84
10.41
8.01
6.87
6.01
4.88
3.87
4.16
16.08
4.88
7.35
66
5.83
Gross margin%
19.86
20.89
21.38
24.29
22.26
19.39
18.74
18.25
19.01
18.70
25.39
18.74
19.62
82
29.75
Operating margin%
18.78
15.86
14.83
12.03
14.14
14.87
17.04
16.37
16.31
15.22
14.51
16.31
15.54
72
17.36
Net margin%
13.41
11.53
14.29
13.53
13.94
11.39
13.71
13.23
13.18
15.53
28.81
13.23
13.47
21
23.93
P/E ratio (avg)x
50.46
52.22
54.72
58.57
64.57
65.53
66.33
70.26
69.83
70.89
17.59
69.83
65.05
58
30.87
EV/EBITx
18.55
19.49
18.08
19.06
16.24
16.22
16.91
16.27
15.26
15.75
27.33
16.22
16.59
67
26.84
FCF yield (avg)%
32.99
31.62
34.15
32.30
32.04
34.84
33.44
32.23
34.90
34.84
27.84
34.84
33.21
27
4.12
FCF margin%
30.53
28.57
28.96
26.05
25.76
25.10
25.89
28.84
26.46
28.39
5.35
26.46
27.42
16
0.391
FCF / Net incomex
0.951
1.022
0.924
0.914
0.900
0.954
0.931
0.889
0.800
0.691
0.984
0.889
0.919
60
23.01
ROIC%
19.06
21.74
19.88
17.44
19.32
16.54
17.29
19.23
20.51
19.62
19.28
19.23
19.28
67
19.86
Return on equity%
22.09
24.14
22.32
21.42
19.90
21.03
19.03
17.93
20.22
20.92
3.30
20.22
20.97
72
12.01
Return on assets%
17.91
16.75
18.82
18.54
18.90
19.82
17.45
14.74
15.10
15.37
6.82
15.37
17.68
42
1,091
EPS₩
2,017
1,865
1,652
1,497
1,348
1,280
1,422
1,534
1,509
1,670
1,149
4.37%
(1.31%)
—
10.50
EPS growth%
0.40
1.41
0.40
2.63
4.73
6.57
3.88
2.01
0.40
0.40
18.25
2.01
1.71
64
311.41
Bookvalue per sh₩
671.76
716.50
725.70
716.11
625.84
541.22
518.20
543.84
566.72
566.56
1,627
(1.97%)
(2.86%)
—
1,070
FCF per share₩
1,666
1,799
1,805
1,856
1,751
1,698
1,654
1,692
1,731
1,650
1,597
(1.19%)
(0.32%)
—
2,017
Dividend per sh₩
1,125
1,235
1,440
1,706
1,687
1,991
2,188
2,567
2,470
2,848
819.99
11.05%
9.39%
—
24.04
Div yield (avg)%
13.52
15.63
12.70
14.80
13.08
12.79
15.40
14.82
12.24
11.38
12.12
12.79
13.30
63
15.65
Payout ratio%
15.72
16.88
14.81
16.69
19.00
18.82
18.97
21.52
24.07
26.18
19.12
21.52
18.90
19
24.10
Shares (diluted)M
25.74
26.31
24.85
27.47
30.26
32.11
35.17
31.20
30.61
32.32
24.70
1.33%
2.88%
49
7.62
Buyback yield%
28.09
29.26
27.20
26.93
27.65
28.43
28.10
28.26
27.23
29.02
20.28
28.26
28.10
56
0.259
D/E ratiox
0.447
0.481
0.493
0.596
0.656
0.681
0.737
0.769
0.790
0.953
0.309
0.769
0.669
8
18.27
Enterprise value₩B
47.61
45.17
47.49
44.08
47.33
49.62
47.48
45.44
38.66
35.44
82.45
(5.62%)
(2.89%)
84
101.6
LT debt₩B
242.5
248.3
256.1
303.4
298.2
287.4
330.7
374.0
436.1
492.8
108.3
10.57%
8.84%
31
Revenue
₩179.0B
4.98%
1.00×
Cost of revenue
₩109.2B
4.82%
0.99×
Operating expenses
₩31.05B
5.29%
1.03×