81.92
Revenue₩B
144.4
151.5
160.3
164.9
172.5
181.5
189.8
200.6
210.9
221.9
83.87
5.17%
4.83%
77
13.27
Revenue growth%
20.68
19.12
19.39
17.99
15.33
13.84
16.13
15.06
13.22
10.92
14.63
13.84
15.73
61
16.35
Gross margin%
27.63
27.88
27.09
24.96
25.21
23.18
24.42
24.85
22.35
20.94
29.50
23.18
24.90
64
12.69
Operating margin%
11.34
10.76
9.12
11.28
11.21
10.28
7.68
7.04
7.71
8.27
7.61
7.71
9.70
77
17.68
Net margin%
15.86
16.98
17.53
16.79
19.36
18.90
20.25
21.61
22.21
19.69
29.21
20.25
19.13
58
22.04
P/E ratio (avg)x
38.31
39.40
39.15
39.31
39.87
41.12
42.73
43.23
39.80
41.14
27.23
41.14
39.84
63
36.71
EV/EBITx
9.016
8.412
9.198
9.309
8.508
8.826
9.353
9.592
8.781
9.183
34.02
9.183
9.100
48
3.62
FCF yield (avg)%
18.23
15.50
15.83
12.88
12.45
13.33
14.15
14.26
14.16
13.69
3.66
14.15
14.15
32
22.49
FCF margin%
0.69
0.40
0.40
0.40
0.40
0.40
1.70
1.89
0.40
0.57
25.62
0.57
0.40
16
1.313
FCF / Net incomex
0.790
0.721
0.731
0.805
0.908
0.958
0.989
1.060
1.128
1.209
0.770
1.060
0.933
93
17.34
ROIC%
11.10
9.74
8.35
10.91
12.45
9.53
10.86
9.98
8.91
9.02
18.05
9.53
9.86
76
25.59
Return on equity%
15.35
14.01
15.68
14.99
16.14
18.58
20.13
18.18
18.22
19.58
26.50
18.58
17.16
57
8.71
Return on assets%
15.40
18.07
15.42
15.62
15.04
16.69
18.78
16.64
14.15
13.32
6.85
16.64
15.52
52
299.13
EPS₩
1,124
1,298
1,317
1,497
1,469
1,428
1,581
1,733
1,943
1,929
325.20
5.59%
5.56%
—
19.46
EPS growth%
24.22
26.85
29.11
28.36
26.56
27.42
30.17
31.83
33.50
30.51
5.32
30.51
28.74
54
474.52
Bookvalue per sh₩
563.40
527.38
577.61
611.67
645.88
706.87
766.78
777.02
776.73
894.43
168.67
6.73%
4.42%
—
814.67
FCF per share₩
440.97
507.99
562.56
657.45
637.90
609.35
703.64
772.07
781.86
790.69
621.13
4.39%
6.66%
—
691.74
Dividend per sh₩
355.06
372.81
340.23
304.20
304.37
292.95
266.66
285.10
316.89
297.71
134.86
(0.44%)
(1.37%)
—
9.58
Div yield (avg)%
14.21
11.83
10.58
8.08
10.42
8.66
9.63
7.34
9.58
9.80
17.78
9.58
9.71
67
11.85
Payout ratio%
27.46
30.18
31.21
32.71
32.94
30.96
30.15
28.08
30.50
31.92
10.59
30.50
30.73
66
85.15
Shares (diluted)M
138.8
159.0
183.2
182.1
200.7
224.4
222.1
236.9
283.9
292.7
85.03
7.84%
9.78%
68
10.76
Buyback yield%
24.07
25.26
24.06
22.71
25.45
27.59
25.79
25.43
24.36
21.53
25.22
25.43
24.81
22
1.785
D/E ratiox
1.588
1.654
1.610
1.708
1.515
1.511
1.347
1.267
1.142
1.172
1.221
1.267
1.513
93
72.62
Enterprise value₩B
122.0
111.5
100.2
103.8
111.1
116.8
116.9
122.6
111.0
103.4
189.5
(1.43%)
(1.37%)
77
172.9
LT debt₩B
121.4
127.7
128.6
123.6
132.7
118.9
129.3
137.6
127.2
126.7
133.7
(0.91%)
(0.29%)
35
Revenue
₩221.9B
4.83%
1.00×
Cost of revenue
₩108.2B
4.75%
0.99×
Operating expenses
₩38.31B
4.44%
0.96×
Goodwill & intangibles
15.02%