162.4
Revenue₩B
132.8
140.8
151.3
165.1
180.1
197.5
211.4
225.3
239.5
263.6
167.1
7.92%
7.77%
67
7.09
Revenue growth%
21.59
22.78
25.28
24.37
23.15
24.80
27.11
27.34
26.76
24.82
24.25
26.76
24.81
80
9.40
Gross margin%
25.28
24.61
22.99
22.81
21.62
23.65
24.18
24.67
26.52
27.18
22.45
24.67
24.40
47
11.61
Operating margin%
40.86
38.15
38.01
40.60
42.30
44.19
42.76
40.93
42.63
41.52
18.65
42.63
41.23
14
21.47
Net margin%
17.62
17.15
18.27
21.14
22.63
22.49
20.05
21.43
24.07
25.82
16.25
22.49
21.28
67
35.76
P/E ratio (avg)x
50.13
53.84
64.70
67.44
75.58
84.53
94.51
94.13
93.10
102.4
30.32
94.13
80.06
12
36.68
EV/EBITx
31.17
35.20
39.76
41.54
46.10
45.13
54.76
58.75
61.20
63.43
21.46
58.75
45.62
55
28.17
FCF yield (avg)%
25.11
27.53
26.44
24.77
27.45
26.30
24.93
24.80
25.71
25.31
15.34
25.31
25.51
92
15.19
FCF margin%
9.63
11.20
11.00
8.12
7.92
8.45
7.87
10.60
9.91
9.33
4.03
9.33
9.48
56
0.131
FCF / Net incomex
0.247
0.238
0.215
0.240
0.214
0.216
0.220
0.230
0.229
0.209
1.302
0.220
0.225
57
25.55
ROIC%
10.99
10.66
9.54
11.77
9.79
6.89
5.45
7.64
10.38
12.14
25.11
7.64
10.09
27
9.85
Return on equity%
12.33
12.66
12.97
14.22
12.61
10.09
12.92
13.67
14.55
15.77
5.84
13.67
12.94
15
28.34
Return on assets%
32.65
33.38
30.86
29.41
30.10
33.10
33.03
34.66
34.63
32.17
16.22
33.10
32.84
58
2,693
EPS₩
1,302
1,326
1,364
1,441
1,444
1,379
1,400
1,449
1,549
1,807
2,825
4.60%
3.38%
—
22.88
EPS growth%
11.95
9.55
12.19
15.00
13.76
11.15
12.20
12.12
12.42
10.54
4.30
12.12
12.16
47
2,298
Bookvalue per sh₩
2,246
2,278
2,481
2,814
3,137
3,077
3,330
3,786
4,233
4,587
1,795
7.90%
7.00%
—
2,668
FCF per share₩
2,529
2,428
2,294
2,369
2,238
2,150
2,161
2,325
2,160
2,381
730.13
1.24%
(1.55%)
—
3,075
Dividend per sh₩
5,181
5,007
5,673
6,386
6,857
6,588
6,223
5,967
5,862
6,722
3,770
(0.40%)
3.18%
—
8.07
Div yield (avg)%
1.53
0.75
1.38
0.40
3.33
0.50
2.01
0.49
0.40
0.40
21.35
0.49
0.63
72
26.33
Payout ratio%
23.27
25.86
27.32
29.49
32.15
29.83
32.74
31.77
32.69
31.60
24.93
31.77
30.72
53
74.80
Shares (diluted)M
78.31
70.41
67.68
71.32
77.50
70.07
63.57
62.92
64.83
65.98
75.48
(3.17%)
(0.81%)
79
21.11
Buyback yield%
6.49
7.13
4.40
3.31
0.72
1.78
0.40
2.69
5.42
4.07
14.43
2.69
3.69
74
1.545
D/E ratiox
0.141
0.129
0.125
0.114
0.106
0.105
0.092
0.089
0.091
0.078
0.976
0.091
0.106
21
172.5
Enterprise value₩B
316.1
290.9
316.8
344.7
360.9
325.3
293.6
315.5
317.8
320.6
130.9
(2.34%)
0.45%
80
231.9
LT debt₩B
426.5
501.9
585.8
648.0
727.9
762.6
823.1
837.5
969.0
1,056
259.8
7.72%
9.41%
17
Revenue
₩263.6B
7.77%
1.00×
Cost of revenue
₩182.3B
7.79%
1.00×
Operating expenses
₩61.56B
7.73%
1.00×
Goodwill & intangibles
16.53%