0.381
Revenue₩B
1.047
1.081
1.128
1.208
1.249
1.313
1.383
1.475
1.512
1.575
0.402
4.75%
4.61%
89
24.48
Revenue growth%
13.19
13.86
16.51
13.96
13.41
13.87
16.33
16.36
18.14
15.41
10.01
16.33
14.69
40
21.66
Gross margin%
20.14
22.02
20.62
23.47
21.81
18.87
20.87
22.87
23.68
20.82
12.74
20.87
21.34
43
14.98
Operating margin%
1.22
0.40
1.44
1.12
2.61
2.77
3.99
6.77
5.44
5.22
11.87
5.22
2.69
8
25.54
Net margin%
14.85
14.17
15.27
12.63
14.35
12.35
13.86
14.58
13.41
13.95
15.44
13.86
14.06
26
32.74
P/E ratio (avg)x
12.86
13.92
15.23
13.60
12.26
10.83
11.12
11.01
11.02
9.748
22.18
11.01
11.69
84
17.63
EV/EBITx
31.12
33.07
33.00
34.58
40.29
47.05
45.22
47.38
47.67
55.47
37.71
47.38
42.76
95
2.88
FCF yield (avg)%
17.78
19.16
18.67
19.07
21.58
23.86
23.13
25.25
26.15
23.75
6.71
23.86
22.35
75
9.21
FCF margin%
33.04
32.12
32.21
33.04
34.22
34.84
36.89
34.06
33.43
31.99
11.01
34.06
33.24
67
0.417
FCF / Net incomex
0.516
0.533
0.536
0.553
0.517
0.505
0.469
0.495
0.486
0.438
1.094
0.486
0.510
84
17.19
ROIC%
8.71
8.65
7.29
5.12
4.59
2.47
3.70
6.44
8.45
11.05
16.25
6.44
6.87
63
16.14
Return on equity%
11.17
9.21
7.93
7.87
5.29
2.88
3.36
4.23
5.54
7.18
12.90
4.23
6.36
87
17.10
Return on assets%
26.18
23.70
25.06
22.43
22.20
19.81
19.21
19.64
22.42
24.54
16.25
19.81
22.43
13
131.80
EPS₩
46.30
48.78
51.13
50.13
44.50
40.32
37.67
33.79
29.49
29.68
138.30
(7.78%)
(4.61%)
—
27.22
EPS growth%
0.40
0.40
1.52
2.75
1.84
1.20
0.84
0.40
2.99
2.74
2.58
1.20
1.36
57
196.82
Bookvalue per sh₩
52.65
51.10
50.88
55.36
52.28
51.11
49.19
52.41
54.62
55.26
227.73
1.12%
1.91%
—
153.78
FCF per share₩
37.96
39.40
38.65
37.17
36.00
32.36
30.24
32.48
31.94
30.88
201.02
(3.02%)
(2.30%)
—
41.32
Dividend per sh₩
273.30
245.03
255.20
280.65
311.02
340.61
315.73
349.14
368.69
372.53
215.47
3.68%
4.08%
—
11.25
Div yield (avg)%
1.38
0.53
0.93
1.80
3.13
5.34
7.79
6.58
5.60
6.13
16.40
6.13
4.23
59
13.01
Payout ratio%
13.48
15.35
17.49
19.05
17.14
18.56
17.83
19.10
21.78
19.67
27.30
19.10
18.19
50
3.562
Shares (diluted)M
4.014
3.499
3.307
2.856
2.563
2.620
2.506
2.218
2.218
1.972
3.609
(5.11%)
(6.11%)
51
10.17
Buyback yield%
10.87
10.23
11.38
13.47
14.26
15.27
16.55
17.05
14.35
11.71
20.27
15.27
13.86
43
1.356
D/E ratiox
0.234
0.212
0.235
0.210
0.209
0.189
0.175
0.190
0.173
0.180
0.130
0.180
0.200
64
0.994
Enterprise value₩B
1.466
1.628
1.575
1.642
1.519
1.409
1.609
1.792
1.684
1.663
0.856
1.84%
1.37%
33
668.4
LT debt₩M
212.1
244.0
284.0
321.1
332.2
367.1
402.1
429.0
407.5
385.9
763.5
3.04%
7.26%
72
Revenue
₩1.575B
4.61%
1.00×
Cost of revenue
₩1.103B
4.61%
1.00×
Operating expenses
₩340.8M
4.96%
1.03×
Cash and investments
19.72%
Goodwill & intangibles
14.64%