508.7
Revenue₩B
586.8
602.7
605.6
616.2
615.4
637.8
632.6
641.6
657.3
654.3
520.6
1.24%
1.14%
72
21.46
Revenue growth%
34.69
35.52
32.75
30.32
31.80
34.24
31.74
33.71
35.64
36.74
9.27
34.24
33.98
61
11.27
Gross margin%
23.72
22.89
21.18
20.44
18.80
17.53
16.53
14.26
14.99
13.10
19.73
14.99
18.17
40
25.76
Operating margin%
18.58
18.29
17.64
15.90
18.63
21.37
21.87
23.63
24.68
26.03
22.08
23.63
20.00
70
3.75
Net margin%
21.11
18.69
19.11
20.94
20.25
18.92
20.68
18.74
18.76
21.17
9.61
18.92
19.68
52
16.90
P/E ratio (avg)x
20.23
23.72
26.81
30.01
33.74
34.34
36.34
35.15
34.90
34.09
19.25
34.90
33.92
84
7.733
EV/EBITx
27.24
30.80
29.40
27.02
30.22
31.52
35.25
33.72
33.71
35.78
18.55
33.72
31.16
93
14.60
FCF yield (avg)%
10.78
9.95
10.15
10.47
7.48
10.44
13.25
13.60
11.95
10.89
5.70
11.95
10.63
74
22.48
FCF margin%
8.50
8.55
9.78
8.15
6.97
5.78
6.28
8.71
9.14
10.77
8.00
8.71
8.53
23
1.149
FCF / Net incomex
2.504
2.861
3.107
3.569
3.611
3.719
3.923
4.454
4.450
4.734
0.655
4.450
3.665
25
5.31
ROIC%
3.54
6.38
5.89
8.01
7.83
9.34
7.81
5.91
6.41
8.36
6.29
7.81
7.11
26
23.88
Return on equity%
19.86
21.17
21.36
21.56
21.01
23.16
21.44
23.97
23.17
26.07
2.92
23.17
21.50
87
23.79
Return on assets%
15.00
12.30
13.75
15.31
13.55
13.02
13.80
12.51
15.36
14.77
21.97
13.80
13.77
41
10,058
EPS₩
16,282
18,854
20,445
22,068
24,991
28,715
30,537
31,547
29,354
32,392
10,677
5.32%
7.71%
—
27.53
EPS growth%
29.40
28.25
29.84
31.80
30.41
28.82
26.97
29.08
31.40
30.62
26.25
29.08
29.62
65
7,396
Bookvalue per sh₩
6,117
6,162
5,918
5,180
5,675
5,759
5,933
6,263
6,955
7,444
4,138
5.58%
2.63%
—
5,193
FCF per share₩
6,724
7,650
8,710
8,374
9,308
10,896
11,054
11,237
13,254
14,114
12,588
8.68%
7.22%
—
4,588
Dividend per sh₩
4,269
4,159
4,154
3,799
4,111
3,613
3,745
3,911
4,027
3,896
3,450
(1.07%)
(0.62%)
—
2.67
Div yield (avg)%
18.14
20.47
21.13
18.77
17.24
17.06
16.95
14.08
15.20
14.74
26.50
15.20
17.15
5
29.89
Payout ratio%
3.30
4.24
2.13
0.40
2.67
2.05
1.41
2.44
1.04
3.76
8.85
2.05
2.29
41
32.61
Shares (diluted)M
36.71
42.93
42.00
45.24
47.07
55.60
56.50
65.94
69.89
72.22
32.37
8.94%
6.72%
56
4.95
Buyback yield%
11.44
8.90
11.22
12.11
13.96
14.87
16.21
13.32
14.45
11.79
21.88
14.45
12.71
80
0.237
D/E ratiox
0.194
0.182
0.189
0.201
0.204
0.219
0.230
0.244
0.253
0.272
0.741
0.244
0.212
71
691.0
Enterprise value₩B
569.4
563.3
547.9
614.6
675.5
631.1
683.5
748.1
812.6
720.4
262.8
1.30%
3.10%
21
564.2
LT debt₩B
316.2
327.7
362.2
377.9
384.5
384.3
421.8
488.3
561.1
539.4
620.4
7.00%
6.52%
14
Revenue
₩654.3B
1.14%
1.00×
Cost of revenue
₩369.6B
0.99%
0.99×
Operating expenses
₩140.8B
1.19%
1.00×
Goodwill & intangibles
17.77%
Cash and investments
15.51%