36.32
Revenue₩B
52.08
55.97
58.23
63.10
66.60
68.93
73.73
78.70
82.16
87.90
38.69
5.71%
6.07%
56
25.01
Revenue growth%
27.49
28.88
31.56
31.16
31.43
31.36
32.34
32.94
31.56
31.26
23.07
31.56
31.39
82
29.31
Gross margin%
25.37
26.48
24.27
24.99
25.81
27.87
26.56
28.14
26.27
26.41
12.65
26.56
26.34
18
12.08
Operating margin%
6.70
5.93
4.50
3.95
1.15
0.91
2.73
3.93
4.87
4.28
15.92
3.93
4.12
81
22.84
Net margin%
7.65
6.24
5.98
4.37
5.84
4.19
4.34
7.02
5.68
7.83
2.83
5.68
5.91
22
19.97
P/E ratio (avg)x
20.94
20.70
22.19
22.58
21.67
22.60
23.93
24.54
26.60
30.54
27.17
24.54
22.59
13
33.67
EV/EBITx
41.28
38.99
36.80
40.29
47.29
53.64
53.60
53.68
57.04
61.99
25.69
53.68
50.44
37
15.44
FCF yield (avg)%
31.17
31.39
29.51
31.89
32.74
32.84
31.23
29.09
27.45
26.37
4.19
29.09
31.20
45
17.54
FCF margin%
28.64
26.04
24.69
26.44
25.29
26.02
23.65
25.11
22.69
20.03
10.65
23.65
25.20
19
0.970
FCF / Net incomex
1.394
1.330
1.402
1.488
1.460
1.395
1.338
1.482
1.498
1.709
0.351
1.482
1.431
46
21.82
ROIC%
33.11
35.98
38.40
39.04
38.97
40.31
42.19
42.68
39.78
37.22
15.92
40.31
39.01
12
3.81
Return on equity%
35.39
36.52
34.00
35.93
37.70
39.28
39.88
41.40
43.15
40.28
21.56
40.28
38.49
65
28.00
Return on assets%
26.72
27.34
25.54
27.60
25.21
27.79
30.56
29.15
29.82
30.46
11.54
29.82
27.70
77
1,370
EPS₩
3,807
3,662
3,857
4,171
3,838
3,911
4,035
3,871
3,763
3,785
1,451
(0.27%)
(0.26%)
—
16.88
EPS growth%
15.06
15.66
13.69
11.68
14.13
11.38
10.63
8.02
8.18
9.66
28.69
9.66
11.53
28
785.12
Bookvalue per sh₩
4,070
4,150
4,444
4,661
4,613
3,994
3,699
3,644
3,574
3,067
5,257
(7.84%)
(3.94%)
—
3,911
FCF per share₩
2,455
2,453
2,614
2,584
2,194
2,182
2,206
2,159
2,012
1,839
3,063
(3.47%)
(3.73%)
—
5,179
Dividend per sh₩
2,768
3,328
4,000
4,844
5,201
5,675
6,729
7,686
7,763
8,243
5,200
9.65%
11.77%
—
28.29
Div yield (avg)%
19.99
22.94
22.02
21.23
23.34
20.38
19.35
19.43
16.46
14.80
20.24
19.35
20.18
39
5.75
Payout ratio%
6.07
7.13
7.74
6.20
3.82
5.68
5.52
2.96
1.70
3.01
25.44
3.01
5.60
75
12.00
Shares (diluted)M
15.27
17.92
21.21
25.07
29.79
34.98
38.83
38.51
38.23
42.80
11.71
7.52%
11.61%
6
17.02
Buyback yield%
29.54
27.88
30.12
28.86
29.61
29.37
30.16
33.08
33.72
32.02
20.83
32.02
29.87
86
0.681
D/E ratiox
0.794
0.915
0.928
0.983
1.013
1.012
1.143
1.336
1.447
1.510
1.138
1.336
1.013
70
71.69
Enterprise value₩B
145.0
155.7
185.2
218.8
231.9
224.8
245.0
282.1
311.9
332.3
57.60
7.46%
9.69%
38
56.91
LT debt₩B
19.01
17.93
18.25
18.15
20.04
21.61
22.64
21.22
18.69
18.08
66.68
(2.04%)
(0.37%)
49
Revenue
₩87.90B
6.07%
1.00×
Cost of revenue
₩45.65B
6.70%
1.06×
Operating expenses
₩18.58B
5.50%
0.95×
Cash and investments
16.76%
Goodwill & intangibles
14.57%