75.01
Revenue₩B
389.4
387.9
381.7
383.4
387.2
382.1
391.3
390.7
395.7
404.5
79.90
0.88%
0.56%
46
21.39
Revenue growth%
26.42
26.07
28.84
27.23
29.21
27.82
25.65
22.84
25.72
27.57
4.56
25.72
26.82
72
22.87
Gross margin%
16.90
15.73
17.59
17.71
17.32
14.73
14.40
14.55
15.56
13.00
4.04
14.55
15.64
64
28.27
Operating margin%
26.11
24.71
22.01
22.47
24.76
25.21
25.29
28.27
28.02
26.27
17.03
26.27
25.25
20
13.77
Net margin%
10.57
11.74
11.94
11.67
10.06
8.58
6.56
4.89
6.05
7.89
14.17
6.56
9.32
57
26.32
P/E ratio (avg)x
21.82
26.15
25.80
25.65
30.30
30.33
30.16
32.31
31.27
35.72
29.88
31.27
30.23
18
18.39
EV/EBITx
35.78
34.14
29.82
30.07
32.08
34.25
35.72
36.31
36.89
33.48
35.27
35.72
34.19
33
12.38
FCF yield (avg)%
12.21
13.50
13.10
10.95
12.35
14.69
11.92
11.52
9.60
8.27
27.68
11.52
12.07
50
18.42
FCF margin%
17.82
19.91
21.90
24.57
24.51
21.92
24.24
26.80
25.24
22.61
9.34
24.24
23.42
18
0.139
FCF / Net incomex
1.218
1.300
1.255
1.137
0.975
0.967
1.024
1.014
0.911
0.947
1.575
0.967
1.019
6
7.97
ROIC%
14.45
14.14
13.37
11.81
14.74
16.09
13.83
14.52
12.55
12.33
14.21
13.83
13.98
79
9.78
Return on equity%
15.03
17.30
19.49
18.05
18.62
20.39
20.14
19.53
20.88
21.54
5.60
20.39
19.51
88
25.34
Return on assets%
0.40
0.40
0.40
2.13
2.74
4.55
2.31
2.37
1.40
1.90
4.57
2.31
2.02
71
3,123
EPS₩
2,910
3,136
3,227
2,815
2,962
2,763
2,772
2,455
2,546
2,338
3,414
(4.62%)
(1.56%)
—
27.93
EPS growth%
18.49
19.88
20.30
20.78
21.20
20.47
22.41
25.40
24.82
22.20
28.97
22.41
20.99
7
4,252
Bookvalue per sh₩
1,038
943.76
928.86
1,004
951.63
977.81
899.55
877.35
952.86
1,010
5,134
1.20%
0.20%
—
2,344
FCF per share₩
8,759
10,092
10,191
10,356
12,110
13,842
16,555
18,615
19,149
22,322
2,709
13.01%
11.49%
—
1,059
Dividend per sh₩
1,432
1,526
1,410
1,382
1,447
1,506
1,507
1,531
1,409
1,473
2,468
0.36%
0.37%
—
22.87
Div yield (avg)%
13.53
14.27
12.47
14.79
15.00
15.20
12.88
11.23
12.34
10.17
27.10
12.34
13.20
61
9.37
Payout ratio%
5.75
2.79
5.01
5.43
2.54
3.37
3.03
3.96
6.37
6.06
29.14
3.96
4.48
85
31.31
Shares (diluted)M
20.86
19.36
17.71
17.25
16.60
16.18
16.35
16.28
14.91
14.14
30.18
(3.15%)
(2.99%)
14
10.44
Buyback yield%
14.06
12.58
13.56
11.69
8.75
8.17
6.82
4.85
2.84
4.96
13.93
4.96
8.46
17
0.829
D/E ratiox
1.460
1.485
1.551
1.546
1.450
1.465
1.485
1.449
1.361
1.258
0.940
1.449
1.463
38
216.9
Enterprise value₩B
243.4
263.1
254.4
251.9
281.3
302.4
337.6
322.6
323.3
369.4
215.6
5.60%
3.88%
78
180.9
LT debt₩B
76.17
88.01
100.5
97.02
93.19
105.4
105.0
103.7
110.2
128.3
188.8
6.60%
6.65%
72
Revenue
₩404.5B
0.56%
1.00×
Cost of revenue
₩272.2B
0.71%
1.02×
Operating expenses
₩80.22B
0.51%
1.00×
Goodwill & intangibles
16.54%