142.3
Revenue₩B
103.9
110.1
119.0
124.8
134.3
142.1
149.2
157.2
169.9
179.4
157.9
5.97%
6.38%
71
16.09
Revenue growth%
28.93
29.84
27.68
26.98
29.48
31.55
30.23
31.56
28.81
31.36
19.79
31.36
29.66
30
10.59
Gross margin%
18.57
17.44
18.09
16.88
19.82
18.17
15.68
13.31
12.28
14.41
11.16
14.41
17.16
32
18.35
Operating margin%
5.70
3.39
5.52
4.97
4.37
7.11
8.78
6.75
9.70
7.59
10.67
7.59
6.22
36
21.03
Net margin%
0.40
0.40
2.56
1.08
1.31
0.40
0.40
0.40
1.73
0.40
13.63
0.40
0.40
23
19.51
P/E ratio (avg)x
22.46
23.81
24.52
22.81
24.21
21.59
21.19
22.67
22.79
23.85
28.72
22.67
22.80
82
31.60
EV/EBITx
18.25
18.09
17.30
18.14
19.65
19.32
21.22
20.71
23.80
23.84
18.55
21.22
19.48
83
29.66
FCF yield (avg)%
23.50
21.16
18.82
20.86
23.07
22.96
22.28
20.21
17.93
15.77
5.93
20.21
21.01
40
12.61
FCF margin%
14.67
16.87
19.38
21.35
22.09
22.67
21.72
20.12
21.66
21.17
27.75
21.66
21.26
60
0.442
FCF / Net incomex
2.005
1.967
2.006
2.361
2.800
3.216
3.813
4.039
4.128
5.016
1.217
4.039
3.008
91
26.32
ROIC%
21.07
20.28
18.36
17.64
20.54
20.04
21.70
21.26
18.96
18.74
9.00
20.04
20.16
89
2.67
Return on equity%
23.48
25.01
27.20
29.57
26.63
25.59
28.45
26.15
24.25
23.76
20.94
25.59
25.87
88
26.37
Return on assets%
18.08
15.53
13.45
12.76
12.46
11.10
8.91
8.29
8.60
5.63
21.53
8.60
11.78
83
493.79
EPS₩
1,620
1,627
1,575
1,543
1,549
1,544
1,459
1,309
1,226
1,372
510.61
(2.40%)
(2.31%)
—
10.98
EPS growth%
20.27
18.75
20.42
18.11
15.27
16.32
17.22
16.10
17.22
17.84
23.34
17.22
17.53
8
1,317
Bookvalue per sh₩
1,684
1,480
1,551
1,485
1,410
1,372
1,272
1,090
1,070
1,076
2,168
(5.26%)
(4.75%)
—
1,779
FCF per share₩
2,074
2,430
2,666
2,964
3,111
2,958
2,800
3,156
3,409
3,765
1,382
3.89%
6.47%
—
1,663
Dividend per sh₩
1,195
1,185
1,268
1,499
1,805
1,832
2,123
2,209
2,476
2,619
1,605
7.72%
9.19%
—
16.12
Div yield (avg)%
20.45
17.78
16.63
15.93
17.42
16.05
17.38
16.73
14.33
11.77
13.53
16.05
16.68
94
21.14
Payout ratio%
13.83
12.29
13.34
13.56
11.07
11.70
13.24
10.73
9.42
9.05
4.64
10.73
12.00
91
70.52
Shares (diluted)M
47.79
46.48
44.57
38.68
40.93
38.23
39.91
39.33
42.25
37.68
68.43
(1.64%)
(3.15%)
39
5.54
Buyback yield%
26.14
27.16
28.65
27.96
30.74
29.28
27.25
25.32
28.22
28.43
11.96
28.22
28.09
72
0.626
D/E ratiox
1.763
2.041
1.983
2.157
2.467
2.532
2.718
2.834
3.042
3.042
1.672
2.834
2.500
24
12.96
Enterprise value₩B
72.04
68.04
65.28
67.15
66.21
67.32
63.57
65.28
68.88
78.69
33.42
3.52%
2.38%
60
159.7
LT debt₩B
130.1
136.1
124.2
130.2
122.4
118.8
130.7
145.3
144.5
155.0
163.5
4.83%
3.09%
85
Revenue
₩179.4B
6.38%
1.00×
Cost of revenue
₩118.4B
6.34%
1.00×
Operating expenses
₩32.37B
6.32%
0.99×
Goodwill & intangibles
13.85%