44.04
Revenue₩B
70.86
73.06
72.65
74.26
76.07
78.42
79.36
78.33
78.34
79.33
49.12
0.84%
1.42%
25
26.67
Revenue growth%
6.90
8.57
9.20
10.75
12.00
13.35
13.98
12.15
14.19
14.31
8.22
13.98
12.07
12
9.00
Gross margin%
24.69
23.38
20.64
17.99
15.94
15.11
14.37
12.62
12.34
9.51
27.61
12.62
15.53
21
10.53
Operating margin%
9.47
11.49
11.96
14.27
15.24
16.41
18.37
18.92
17.09
15.69
3.71
17.09
15.47
85
9.32
Net margin%
7.09
5.78
3.71
0.92
1.01
3.18
4.78
3.83
5.70
6.71
17.53
4.78
4.31
89
21.58
P/E ratio (avg)x
8.947
9.934
10.52
11.41
12.21
13.57
14.67
14.21
13.33
14.46
37.34
14.21
12.77
62
32.22
EV/EBITx
25.66
26.80
22.79
21.71
19.30
18.93
18.60
18.73
15.92
14.69
19.70
18.60
19.12
15
17.51
FCF yield (avg)%
20.32
20.83
18.80
15.82
15.99
13.04
15.46
14.35
15.73
13.36
4.64
14.35
15.77
18
6.72
FCF margin%
17.53
15.19
17.82
18.43
20.54
22.65
25.13
27.41
28.03
29.09
25.75
27.41
21.59
52
1.477
FCF / Net incomex
0.246
0.220
0.207
0.204
0.229
0.254
0.239
0.229
0.206
0.203
0.469
0.229
0.224
89
24.68
ROIC%
5.91
6.75
7.13
9.62
12.22
13.20
13.85
11.47
10.51
13.21
17.06
13.20
10.99
87
21.27
Return on equity%
20.75
22.54
20.68
20.68
17.91
20.03
22.32
21.46
23.05
25.01
3.46
22.32
21.10
71
14.46
Return on assets%
4.11
1.91
2.71
3.31
4.72
7.71
9.47
12.05
13.18
12.17
13.04
12.05
6.22
84
4,750
EPS₩
6,884
6,369
6,334
6,407
7,118
7,299
8,422
8,521
8,027
9,290
5,004
5.47%
2.79%
—
12.33
EPS growth%
24.70
22.97
23.19
23.15
20.23
18.28
18.41
17.76
15.31
16.44
2.75
17.76
19.32
70
2,820
Bookvalue per sh₩
4,313
4,227
4,642
4,946
5,658
5,822
6,413
6,903
7,046
7,268
4,632
5.13%
6.51%
—
1,960
FCF per share₩
1,731
1,979
1,885
1,879
1,802
2,031
2,109
2,086
2,080
2,211
4,927
4.17%
2.73%
—
1,888
Dividend per sh₩
6,389
6,469
6,841
7,351
7,035
7,386
8,125
8,426
7,633
7,131
2,530
0.27%
1.12%
—
16.68
Div yield (avg)%
7.36
6.98
7.20
8.49
10.74
9.78
12.22
11.65
13.68
12.04
21.57
12.04
10.26
8
24.09
Payout ratio%
13.24
15.46
17.03
17.08
20.00
17.60
19.73
19.12
21.31
21.59
17.46
19.73
18.36
83
7.610
Shares (diluted)M
11.33
13.22
15.68
16.16
19.09
21.22
23.97
24.33
24.84
24.82
7.525
5.39%
10.02%
63
16.01
Buyback yield%
28.85
30.47
31.70
31.61
32.60
31.79
31.54
33.90
32.90
33.22
26.02
32.90
31.75
82
0.342
D/E ratiox
1.105
1.102
1.069
0.987
1.021
1.056
1.110
1.210
1.332
1.297
0.695
1.210
1.104
61
76.19
Enterprise value₩B
39.72
44.33
47.22
55.81
53.99
56.10
64.00
70.62
73.10
69.16
56.85
5.08%
6.02%
60
30.10
LT debt₩B
156.0
157.0
169.4
189.3
193.6
195.9
227.5
269.5
298.8
320.7
78.34
10.63%
8.57%
9
Revenue
₩79.33B
1.42%
1.00×
Cost of revenue
₩49.79B
1.30%
0.99×
Operating expenses
₩10.62B
2.02%
1.06×
Goodwill & intangibles
20.04%