660.3
Revenue₩M
530.1
560.1
599.1
649.3
691.5
741.5
778.8
834.8
899.5
970.7
712.5
7.02%
6.88%
62
3.05
Revenue growth%
26.88
24.31
22.72
22.57
24.35
23.12
20.85
20.29
21.03
21.53
7.73
21.03
22.65
93
8.19
Gross margin%
28.57
30.92
33.46
31.16
29.84
32.21
33.47
33.41
30.94
29.79
16.48
32.21
31.05
32
20.11
Operating margin%
6.28
7.30
7.09
8.04
7.99
10.97
10.40
8.44
10.98
11.53
19.56
10.97
8.24
79
3.15
Net margin%
12.79
11.12
8.44
6.26
8.62
5.88
5.93
8.54
11.53
12.50
16.43
8.54
8.58
67
12.68
P/E ratio (avg)x
57.38
66.89
76.29
81.48
85.28
92.75
92.65
101.5
115.3
133.5
33.77
101.5
88.97
83
36.13
EV/EBITx
24.32
26.05
25.73
24.05
23.73
25.13
25.05
24.13
24.36
25.70
10.68
25.05
24.71
42
12.52
FCF yield (avg)%
5.25
8.08
8.42
6.77
5.42
4.54
2.63
0.46
0.40
2.37
23.03
2.37
4.90
11
23.20
FCF margin%
16.33
14.46
15.13
16.81
14.55
14.84
16.55
14.28
14.50
12.92
4.34
14.50
14.69
34
1.227
FCF / Net incomex
0.336
0.381
0.399
0.362
0.346
0.343
0.379
0.415
0.418
0.380
1.678
0.380
0.379
70
15.51
ROIC%
11.81
12.57
13.18
13.79
11.16
9.37
10.37
9.34
7.48
6.77
5.78
9.34
10.76
34
24.32
Return on equity%
26.86
24.90
24.36
21.72
21.00
23.85
22.33
21.05
20.41
22.56
29.90
22.33
22.45
89
20.46
Return on assets%
32.27
29.62
31.06
30.42
29.10
32.06
32.28
32.60
34.00
34.31
2.35
32.60
32.17
15
21.56
EPS₩
23.59
22.40
24.09
22.74
21.80
19.28
19.28
17.03
17.29
17.26
22.65
(4.57%)
(4.53%)
—
28.36
EPS growth%
18.09
19.22
20.15
22.95
20.18
19.48
18.73
15.94
18.74
18.93
28.49
18.74
19.07
20
7.85
Bookvalue per sh₩
44.55
52.33
59.49
68.89
81.39
82.79
84.21
85.13
95.58
107.28
32.43
5.68%
8.82%
—
6.48
FCF per share₩
6.09
5.60
5.42
5.02
4.61
5.16
5.26
4.94
4.95
4.80
18.68
0.82%
(1.29%)
—
5.98
Dividend per sh₩
35.30
32.44
29.84
27.10
27.62
27.95
26.51
27.12
30.36
30.50
8.15
2.01%
(0.85%)
—
15.70
Div yield (avg)%
15.84
15.81
15.18
15.91
13.24
10.37
10.42
8.71
6.22
7.16
13.92
8.71
11.83
16
12.38
Payout ratio%
10.98
9.34
9.74
9.39
7.42
5.67
2.70
3.54
3.42
5.50
24.76
3.54
6.55
28
21.10
Shares (diluted)M
16.95
16.94
16.43
14.40
13.08
13.67
13.28
13.40
12.91
13.65
21.07
0.85%
(2.93%)
73
7.29
Buyback yield%
23.23
23.22
22.92
23.11
22.77
23.40
22.53
21.73
21.80
24.12
28.37
22.53
23.01
23
1.395
D/E ratiox
0.616
0.664
0.560
0.546
0.480
0.487
0.463
0.480
0.465
0.443
1.169
0.465
0.483
76
496.7
Enterprise value₩M
328.2
307.1
333.6
318.2
350.2
388.0
388.8
427.0
486.8
527.6
561.6
8.54%
4.64%
79
0.184
LT debt₩B
1.236
1.362
1.338
1.453
1.491
1.486
1.796
1.829
2.185
2.622
0.306
11.95%
7.98%
59
Revenue
₩970.7M
6.88%
1.00×
Cost of revenue
₩411.6M
6.63%
0.98×
Operating expenses
₩223.5M
6.76%
0.99×
Goodwill & intangibles
15.72%