141.4
Revenue₩B
81.87
88.89
95.58
102.4
109.1
115.2
125.1
134.8
140.1
152.2
146.3
6.89%
7.10%
68
8.76
Revenue growth%
6.42
5.23
4.56
4.89
2.96
3.25
5.48
5.70
7.49
6.65
10.35
5.70
5.35
42
4.40
Gross margin%
12.25
15.08
16.02
18.88
16.10
13.99
13.95
12.05
14.62
16.41
25.23
13.99
14.85
84
20.48
Operating margin%
30.44
30.64
32.73
34.96
32.91
30.87
28.58
25.67
26.41
24.91
2.70
26.41
30.54
58
20.20
Net margin%
16.72
15.31
15.24
18.21
18.06
19.46
18.57
18.21
16.09
13.73
9.65
18.21
17.39
32
12.42
P/E ratio (avg)x
32.90
32.46
31.94
30.53
34.13
32.39
35.39
37.25
37.36
34.75
11.01
35.39
33.51
27
17.12
EV/EBITx
42.95
40.42
43.54
43.60
48.34
51.08
58.42
58.56
64.13
66.82
25.81
58.56
49.71
59
4.77
FCF yield (avg)%
15.66
17.20
20.02
20.16
19.54
21.79
23.40
21.50
19.19
19.96
5.86
21.50
19.99
86
4.66
FCF margin%
24.04
25.97
25.48
28.31
26.78
28.46
27.48
25.00
23.99
24.84
15.01
25.00
25.72
94
0.285
FCF / Net incomex
1.098
1.063
1.083
1.154
1.068
1.014
0.940
0.899
0.858
0.890
0.766
0.899
1.039
37
6.56
ROIC%
0.97
2.65
3.86
1.87
0.40
2.34
2.25
1.40
0.40
0.40
27.11
1.40
1.63
10
4.76
Return on equity%
0.40
0.40
0.85
3.60
3.87
5.61
6.56
7.22
4.99
6.70
16.24
6.56
4.43
22
12.39
Return on assets%
11.73
10.22
12.12
14.16
15.54
17.39
18.88
21.07
20.07
18.77
9.96
18.88
16.47
53
2,130
EPS₩
7,580
8,089
8,662
10,118
11,814
13,316
13,523
15,111
15,759
15,977
2,185
6.22%
9.13%
—
5.86
EPS growth%
32.37
33.38
30.51
33.02
30.21
27.88
28.81
30.41
33.03
31.98
25.63
30.41
31.25
18
3,374
Bookvalue per sh₩
4,493
4,644
4,421
4,931
5,230
5,199
5,794
6,232
6,896
7,219
8,556
6.66%
4.75%
—
9,891
FCF per share₩
2,347
2,346
2,282
2,011
1,975
2,139
2,255
2,298
2,233
2,357
2,845
3.60%
(0.43%)
—
3,444
Dividend per sh₩
16,207
16,819
16,658
18,665
21,328
25,695
29,197
31,010
31,451
36,922
3,029
11.60%
10.36%
—
8.81
Div yield (avg)%
24.66
26.37
25.27
24.90
22.32
23.05
20.97
18.53
19.14
17.16
29.80
19.14
22.69
42
11.99
Payout ratio%
11.59
13.67
16.42
19.07
18.99
16.85
15.63
14.06
12.01
10.41
27.88
14.06
14.84
41
9.086
Shares (diluted)M
11.62
13.10
13.42
15.88
16.75
16.27
15.76
15.84
17.93
20.86
8.861
4.49%
6.52%
76
6.31
Buyback yield%
10.66
10.17
11.15
9.38
8.86
6.95
5.44
4.76
5.97
6.94
12.91
5.97
7.91
48
1.271
D/E ratiox
1.270
1.278
1.198
1.194
1.202
1.179
1.296
1.230
1.297
1.452
0.581
1.296
1.250
21
64.81
Enterprise value₩B
24.73
25.63
29.61
32.98
37.10
42.19
46.93
50.92
57.42
55.58
135.3
8.42%
8.81%
84
169.3
LT debt₩B
64.16
61.83
54.47
47.75
43.69
47.24
49.80
50.19
47.01
50.45
57.72
2.92%
(3.87%)
24
Revenue
₩152.2B
7.10%
1.00×
Cost of revenue
₩100.5B
7.24%
1.01×
Operating expenses
₩21.90B
6.71%
0.96×
Goodwill & intangibles
19.33%
Cash and investments
18.05%