103.6
Revenue₩B
147.7
148.8
149.3
148.9
149.3
151.8
152.3
151.5
149.8
150.5
112.6
0.15%
0.25%
69
24.68
Revenue growth%
10.64
11.64
13.70
11.72
9.60
11.78
9.49
8.62
10.20
12.37
5.01
10.20
11.14
33
25.85
Gross margin%
0.40
0.40
0.40
0.40
0.40
2.80
3.04
3.21
0.40
1.52
9.51
2.80
0.40
51
26.12
Operating margin%
21.82
23.51
23.62
21.37
19.36
20.37
21.20
24.14
24.63
24.96
13.62
24.14
22.66
91
10.37
Net margin%
5.25
3.98
3.84
4.05
5.48
3.55
1.70
3.40
4.77
4.22
4.38
3.55
4.02
24
21.98
P/E ratio (avg)x
58.45
58.82
61.72
66.83
80.90
96.86
97.34
108.0
110.1
131.2
9.443
108.0
88.88
48
18.37
EV/EBITx
23.39
24.22
23.93
20.82
18.90
19.62
18.53
16.67
17.35
18.64
30.94
18.53
19.26
37
26.30
FCF yield (avg)%
20.85
23.12
25.61
25.61
23.85
23.04
24.69
22.04
19.73
19.99
11.00
22.04
23.08
82
7.78
FCF margin%
2.30
5.13
5.84
5.77
3.87
2.65
3.94
3.69
2.63
5.09
5.44
3.69
3.90
74
0.879
FCF / Net incomex
0.452
0.454
0.488
0.527
0.624
0.694
0.790
0.884
0.954
1.114
1.700
0.884
0.659
62
26.53
ROIC%
6.47
6.99
9.53
6.88
8.86
8.66
6.31
7.40
6.74
8.43
16.54
7.40
7.20
91
4.70
Return on equity%
9.85
8.54
9.17
10.71
8.51
10.58
11.67
11.93
12.02
14.36
8.77
11.93
10.64
52
6.20
Return on assets%
13.08
11.72
10.66
12.89
15.44
17.49
15.94
16.02
16.51
14.43
18.45
16.02
14.94
39
2,571
EPS₩
2,528
2,535
2,687
2,748
2,876
2,766
2,708
2,369
2,255
2,074
2,697
(6.33%)
(1.24%)
—
15.98
EPS growth%
18.77
18.07
16.50
17.69
16.59
19.01
20.23
21.53
21.12
20.16
4.72
20.23
18.89
40
4,442
Bookvalue per sh₩
5,331
5,603
6,548
7,242
7,775
9,120
9,586
10,060
10,870
11,071
1,828
7.32%
8.53%
—
4,173
FCF per share₩
9,440
10,620
12,866
12,644
15,046
16,246
17,303
17,013
19,078
20,901
883.82
6.80%
9.45%
—
3,616
Dividend per sh₩
6,353
5,524
5,481
5,787
5,312
5,629
5,508
5,002
5,191
5,304
1,765
(0.03%)
(1.15%)
—
22.80
Div yield (avg)%
23.06
21.15
21.70
21.23
22.52
23.15
25.29
25.64
28.32
29.09
13.42
25.64
23.11
80
9.89
Payout ratio%
24.85
23.61
25.94
25.90
23.37
21.59
23.04
24.14
21.76
23.71
13.47
23.04
23.66
82
22.52
Shares (diluted)M
29.65
25.90
26.71
26.23
26.06
27.99
28.22
27.69
29.34
30.49
22.53
3.19%
1.32%
85
29.92
Buyback yield%
17.63
17.45
15.86
14.53
16.87
14.51
13.47
10.68
8.55
9.66
18.89
10.68
14.52
84
0.169
D/E ratiox
1.035
1.143
1.014
0.962
0.978
1.028
0.903
0.974
0.855
0.881
0.851
0.903
0.976
33
72.82
Enterprise value₩B
49.61
53.86
57.60
64.20
72.14
67.64
76.47
75.06
71.88
71.07
46.22
(0.30%)
3.39%
15
104.6
LT debt₩B
132.3
137.2
149.8
169.5
188.3
200.6
206.2
206.3
208.3
206.3
116.7
1.85%
3.97%
32
Revenue
₩150.5B
0.25%
1.00×
Cost of revenue
₩105.3B
0.25%
1.00×
Operating expenses
₩30.55B
(0.07%)
0.97×
Goodwill & intangibles
18.44%
Cash and investments
15.68%