438.7
Revenue₩B
403.3
425.4
440.0
453.1
467.7
489.4
502.0
515.3
529.0
549.5
486.9
3.28%
3.49%
65
9.92
Revenue growth%
5.10
6.55
6.25
4.62
2.88
2.30
5.25
4.64
6.87
4.77
25.81
4.77
4.94
34
12.23
Gross margin%
23.49
22.29
23.37
24.13
21.14
18.97
16.41
15.89
17.68
18.31
25.90
17.68
20.05
9
5.74
Operating margin%
26.55
28.57
26.60
28.33
29.63
30.95
30.89
29.43
29.40
31.35
17.62
30.89
29.41
47
11.28
Net margin%
13.96
11.08
10.06
11.40
12.28
10.00
7.84
4.94
2.82
5.34
6.46
5.34
10.03
11
31.10
P/E ratio (avg)x
35.95
34.67
30.37
30.78
29.64
25.86
26.57
27.39
23.57
23.89
11.88
25.86
28.51
89
31.77
EV/EBITx
17.16
17.22
17.87
19.35
18.98
20.74
20.52
20.11
20.55
19.14
29.38
20.52
19.25
42
13.29
FCF yield (avg)%
6.70
8.79
8.74
7.82
10.25
8.73
11.02
13.94
11.62
8.68
4.11
11.02
8.77
60
2.39
FCF margin%
11.19
11.73
13.38
15.56
18.53
19.57
18.24
15.91
18.35
19.50
12.40
18.35
17.07
69
0.336
FCF / Net incomex
2.850
2.758
2.726
3.192
3.343
3.453
3.447
3.598
4.210
4.123
1.475
3.598
3.395
22
11.42
ROIC%
7.56
7.25
10.17
7.71
8.92
6.92
4.25
1.86
4.45
2.67
7.12
4.25
7.09
35
28.24
Return on equity%
33.84
34.78
32.56
30.46
32.08
33.22
33.38
36.09
34.18
36.38
20.34
34.18
33.61
40
20.73
Return on assets%
6.48
4.52
7.28
7.78
6.54
7.92
5.04
4.20
2.63
3.60
17.24
4.20
5.76
50
1,131
EPS₩
3,958
4,638
5,118
5,124
6,098
6,657
6,778
6,744
8,184
9,726
1,256
9.78%
10.22%
—
5.04
EPS growth%
12.44
10.56
9.32
11.38
12.74
15.37
17.10
14.21
11.90
14.74
10.16
14.74
12.59
22
3,454
Bookvalue per sh₩
2,378
2,396
2,501
2,629
2,791
2,944
2,916
3,222
2,968
2,880
3,454
0.63%
1.96%
—
2,011
FCF per share₩
2,663
2,961
3,454
3,261
3,660
4,266
4,155
4,822
5,302
5,218
1,895
7.35%
6.50%
—
1,989
Dividend per sh₩
4,583
5,081
4,971
5,572
5,847
6,678
7,428
7,745
9,149
9,042
1,305
9.11%
8.23%
—
22.03
Div yield (avg)%
13.50
11.94
12.49
13.90
16.55
15.38
17.46
18.79
16.83
16.44
7.33
16.83
15.91
38
19.11
Payout ratio%
26.61
29.08
29.69
29.49
26.86
28.33
28.80
28.98
26.59
26.64
15.72
28.33
28.57
62
61.27
Shares (diluted)M
42.33
42.99
45.87
42.08
40.49
36.05
35.30
35.48
36.43
33.73
61.69
(3.59%)
(3.27%)
6
5.88
Buyback yield%
20.74
22.39
24.24
26.03
23.06
24.68
22.80
22.25
21.24
23.58
12.51
22.80
22.93
90
0.770
D/E ratiox
2.325
2.261
2.432
2.562
2.705
2.782
2.670
3.075
3.293
3.533
1.521
3.075
2.687
32
147.7
Enterprise value₩B
80.15
76.33
78.71
71.01
65.48
71.35
77.45
69.36
66.41
61.47
456.3
(1.26%)
(1.70%)
70
414.4
LT debt₩B
381.6
362.1
404.3
459.8
445.7
415.3
384.0
412.2
387.4
421.8
362.2
(1.10%)
0.66%
80
Revenue
₩549.5B
3.49%
1.00×
Cost of revenue
₩305.8B
3.66%
1.02×
Operating expenses
₩84.65B
2.61%
0.92×
Goodwill & intangibles
17.05%