150.7
Revenue₩B
173.2
183.6
198.8
211.7
233.8
251.1
271.1
296.8
325.6
349.9
163.0
8.40%
8.29%
13
23.99
Revenue growth%
0.40
2.89
3.43
3.90
3.28
3.90
2.74
5.55
4.45
3.68
13.84
3.90
3.55
83
23.42
Gross margin%
23.90
26.06
28.54
28.38
27.63
27.38
29.53
27.72
29.31
31.09
7.58
29.31
28.05
13
27.44
Operating margin%
3.49
0.63
2.59
0.57
3.24
0.56
0.40
0.40
0.40
3.19
2.80
0.40
0.60
72
22.68
Net margin%
33.37
31.82
31.18
28.46
28.44
29.00
29.67
26.96
26.99
28.55
24.45
28.55
28.78
91
16.99
P/E ratio (avg)x
30.90
29.52
30.17
34.49
36.69
37.09
41.71
46.37
47.61
44.29
22.38
44.29
36.89
85
32.22
EV/EBITx
20.72
23.08
24.14
23.72
25.20
29.31
29.06
33.47
37.75
39.56
27.22
33.47
27.13
61
27.87
FCF yield (avg)%
11.59
12.28
11.80
9.32
6.81
7.68
10.28
8.00
6.30
6.62
28.02
7.68
8.66
68
5.55
FCF margin%
4.11
6.72
8.48
8.63
11.25
12.27
9.45
11.38
11.61
13.37
15.38
11.61
10.35
27
1.213
FCF / Net incomex
2.323
2.573
2.696
2.530
2.796
2.739
3.189
3.313
3.740
3.744
1.164
3.313
2.768
13
19.79
ROIC%
8.89
11.29
10.15
9.30
11.71
10.53
12.38
11.65
9.03
9.23
13.50
10.53
10.34
79
29.69
Return on equity%
28.52
28.55
31.19
29.28
30.39
27.49
26.83
26.03
27.59
26.09
18.82
26.83
28.06
86
9.81
Return on assets%
2.03
2.46
4.14
4.35
3.85
3.60
1.71
3.32
1.26
0.40
28.52
1.71
2.89
26
895.58
EPS₩
4,160
4,847
5,518
5,543
6,248
6,400
6,163
7,026
7,424
8,467
994.10
6.27%
8.42%
—
11.36
EPS growth%
6.02
5.83
7.07
8.16
7.18
8.72
10.39
9.24
11.14
10.62
24.19
10.39
8.44
85
2,262
Bookvalue per sh₩
1,581
1,565
1,472
1,562
1,721
1,960
2,218
2,377
2,326
2,350
1,293
6.43%
5.60%
—
972.23
FCF per share₩
1,666
1,557
1,508
1,597
1,572
1,605
1,585
1,508
1,384
1,247
854.21
(4.53%)
(2.59%)
—
1,618
Dividend per sh₩
1,126
1,294
1,239
1,271
1,449
1,704
1,758
2,037
2,250
2,620
4,068
12.58%
9.62%
—
12.99
Div yield (avg)%
6.57
4.95
2.71
4.20
6.65
6.15
5.46
7.07
4.41
3.34
7.17
5.46
5.20
64
4.52
Payout ratio%
16.24
18.80
21.69
20.49
22.91
22.87
19.90
20.21
17.99
16.44
11.17
19.90
20.05
14
30.89
Shares (diluted)M
49.11
50.38
50.01
47.66
47.83
47.59
47.85
44.78
49.17
56.21
30.75
3.28%
2.08%
29
17.11
Buyback yield%
11.30
10.96
8.39
6.47
5.09
3.95
3.34
0.89
0.55
1.70
3.83
1.70
4.52
8
0.665
D/E ratiox
1.664
1.584
1.476
1.383
1.264
1.344
1.452
1.416
1.474
1.541
0.469
1.452
1.463
16
278.8
Enterprise value₩B
263.7
236.1
242.4
231.7
253.4
265.2
273.2
298.1
332.9
354.1
271.7
6.92%
2.85%
75
91.55
LT debt₩B
52.81
50.51
47.57
45.56
48.09
45.52
43.87
37.47
40.33
42.82
272.4
(2.30%)
(3.19%)
45
Revenue
₩349.9B
8.29%
1.00×
Cost of revenue
₩193.2B
8.23%
0.99×
Operating expenses
₩85.24B
8.33%
1.00×