72.18
Revenue₩B
136.9
142.2
140.7
141.6
141.6
140.4
142.5
147.3
147.9
151.7
79.23
1.40%
1.29%
47
13.69
Revenue growth%
32.48
30.65
30.03
29.42
31.98
34.90
34.52
35.38
33.40
32.89
14.50
34.52
32.69
23
24.85
Gross margin%
4.55
3.90
4.13
2.95
4.09
2.03
0.42
2.61
3.82
1.86
13.56
2.03
3.39
69
24.30
Operating margin%
8.61
5.72
7.39
7.27
4.50
5.96
3.58
4.99
7.60
6.74
15.65
5.96
6.35
61
24.55
Net margin%
27.32
25.26
27.86
29.92
30.68
30.39
27.39
24.86
25.15
26.79
11.14
26.79
27.36
60
31.51
P/E ratio (avg)x
18.26
20.67
20.70
22.01
25.21
27.74
27.63
31.81
33.16
36.84
9.375
31.81
26.42
6
19.15
EV/EBITx
27.69
29.66
35.63
40.48
46.71
47.76
54.00
55.89
59.47
67.27
25.45
55.89
47.24
80
14.78
FCF yield (avg)%
17.58
15.69
13.51
13.26
14.88
15.10
13.80
12.43
10.44
8.58
11.11
12.43
13.65
21
14.89
FCF margin%
11.47
13.39
14.92
15.07
14.46
17.28
16.41
17.32
15.27
17.65
29.10
17.28
15.17
14
0.545
FCF / Net incomex
1.200
1.021
1.088
0.983
0.838
0.863
0.909
0.837
0.760
0.742
0.813
0.837
0.886
43
7.24
ROIC%
15.15
17.81
15.83
15.52
17.88
16.84
17.02
18.64
17.99
19.53
14.15
17.99
17.42
38
4.33
Return on equity%
20.82
22.47
21.80
20.09
17.44
17.96
16.84
17.72
17.89
16.43
22.69
17.72
17.93
77
16.41
Return on assets%
4.74
5.03
3.21
1.17
0.40
0.40
0.48
1.12
3.60
1.78
21.64
1.12
1.47
25
2,301
EPS₩
1,588
1,739
1,684
1,793
1,857
2,119
2,073
2,380
2,448
2,533
2,420
6.41%
6.21%
—
23.04
EPS growth%
14.74
13.81
11.98
13.23
12.43
13.44
16.31
16.73
17.58
20.47
17.43
16.73
14.28
25
609.30
Bookvalue per sh₩
1,544
1,515
1,736
2,043
2,028
2,359
2,673
3,050
2,983
3,294
1,297
10.19%
9.68%
—
2,259
FCF per share₩
1,346
1,331
1,384
1,612
1,675
1,909
1,835
1,754
1,785
2,084
2,122
4.46%
6.25%
—
3,171
Dividend per sh₩
2,298
2,238
2,524
2,347
2,304
2,372
2,355
2,306
2,225
2,273
763.50
(0.26%)
(1.05%)
—
9.46
Div yield (avg)%
21.11
21.13
20.86
23.80
26.34
25.86
22.95
25.88
25.29
22.94
5.45
25.29
23.38
13
14.55
Payout ratio%
0.40
3.12
4.78
7.63
7.85
8.30
10.13
8.64
10.91
9.02
20.41
9.02
8.08
10
34.96
Shares (diluted)M
49.44
51.56
59.03
59.82
59.48
68.45
74.72
77.16
86.24
88.05
35.69
8.16%
6.37%
15
20.60
Buyback yield%
28.34
28.49
27.68
24.96
22.50
23.44
23.41
20.88
18.93
21.86
3.82
21.86
23.42
17
0.326
D/E ratiox
1.390
1.526
1.803
1.863
2.191
2.291
2.519
2.747
3.022
3.361
0.491
2.747
2.241
6
17.34
Enterprise value₩B
235.7
272.3
256.5
250.9
242.3
268.7
282.0
319.0
312.1
339.8
52.27
7.00%
5.36%
32
65.31
LT debt₩B
63.57
55.95
59.80
64.42
70.13
61.76
68.11
66.12
64.56
63.08
95.61
(2.10%)
0.15%
85
Revenue
₩151.7B
1.29%
1.00×
Cost of revenue
₩86.91B
1.12%
0.98×
Operating expenses
₩31.50B
1.35%
1.01×