20.60
Revenue₩B
248.3
251.8
257.1
265.4
264.1
263.7
273.4
276.8
275.6
283.1
22.43
1.40%
1.59%
7
16.13
Revenue growth%
6.41
7.04
5.99
6.17
6.79
9.03
10.01
9.23
7.60
6.49
5.09
9.03
6.92
20
14.71
Gross margin%
13.52
10.77
9.60
12.47
14.57
12.72
10.90
12.43
13.99
16.56
10.06
12.72
12.60
72
10.29
Operating margin%
0.40
0.89
0.40
0.42
0.57
2.75
2.78
5.16
7.58
9.36
15.25
5.16
1.82
69
3.34
Net margin%
33.45
32.43
30.59
27.65
27.32
25.70
24.55
25.62
27.14
26.62
16.20
25.70
27.23
50
33.98
P/E ratio (avg)x
37.74
38.66
38.85
40.20
44.97
51.52
49.31
47.44
47.96
44.55
15.93
47.96
44.76
76
16.49
EV/EBITx
55.52
67.08
80.42
80.89
94.88
108.4
113.3
132.1
157.5
159.5
8.980
132.1
101.6
94
19.60
FCF yield (avg)%
27.37
24.56
23.31
22.71
21.86
19.51
18.40
15.79
18.59
15.84
23.10
18.40
20.69
74
4.78
FCF margin%
8.97
8.51
11.03
12.24
13.38
15.74
14.25
12.38
10.82
8.79
10.86
12.38
11.63
43
1.156
FCF / Net incomex
0.705
0.693
0.717
0.706
0.799
0.767
0.785
0.821
0.818
0.869
1.434
0.818
0.776
38
5.43
ROIC%
33.14
32.05
29.69
29.80
29.69
27.47
28.17
26.76
29.14
28.59
27.68
28.17
29.41
78
12.61
Return on equity%
18.86
21.35
24.14
24.27
24.20
22.11
22.98
20.82
18.33
20.31
19.58
20.82
21.73
27
17.48
Return on assets%
7.02
4.66
4.98
6.20
6.86
6.09
5.74
8.50
8.47
7.29
24.32
7.29
6.53
75
764.86
EPS₩
960.94
1,056
1,119
1,330
1,455
1,496
1,531
1,659
1,893
2,105
852.80
7.67%
8.20%
—
14.83
EPS growth%
24.54
23.06
26.01
23.55
20.74
23.08
24.27
24.38
23.39
22.39
21.69
23.39
23.47
26
1,716
Bookvalue per sh₩
739.00
790.32
785.45
765.50
778.03
867.77
823.61
887.19
839.54
812.00
881.39
0.86%
2.28%
—
395.01
FCF per share₩
585.54
636.55
581.21
525.92
480.29
422.86
416.17
402.80
417.15
437.57
318.45
(1.85%)
(2.08%)
—
2,036
Dividend per sh₩
2,630
2,525
2,401
2,676
2,617
2,705
3,095
3,425
3,372
3,257
1,069
4.48%
2.33%
—
7.92
Div yield (avg)%
22.57
22.18
21.73
20.74
21.06
19.37
16.43
15.03
17.61
17.32
10.98
17.32
20.05
24
5.97
Payout ratio%
9.44
12.15
13.87
16.72
16.72
18.12
19.94
19.34
20.46
20.94
9.14
19.94
17.42
18
83.22
Shares (diluted)M
108.3
119.2
141.4
165.3
173.0
203.4
201.3
233.8
233.4
258.0
83.62
8.32%
10.72%
44
29.52
Buyback yield%
19.00
16.98
19.29
21.28
23.05
24.72
23.49
22.27
19.44
18.19
27.18
22.27
20.36
70
0.857
D/E ratiox
0.985
0.895
0.998
0.967
0.947
1.033
0.977
0.950
1.039
0.947
1.231
0.977
0.972
21
97.21
Enterprise value₩B
82.70
83.57
78.34
75.07
71.33
75.72
85.68
96.50
108.8
120.0
264.8
10.97%
3.55%
15
168.6
LT debt₩B
131.6
131.9
128.9
135.1
154.5
173.1
205.3
220.7
250.4
282.3
140.9
12.81%
9.10%
33
Revenue
₩283.1B
1.59%
1.00×
Cost of revenue
₩148.9B
1.69%
1.01×
Operating expenses
₩49.52B
1.68%
1.01×