106.1
Revenue₩B
97.65
101.7
102.4
105.9
111.5
114.8
117.9
121.4
122.4
124.0
117.9
2.16%
2.67%
34
20.73
Revenue growth%
11.92
13.08
14.37
15.15
12.17
13.92
12.68
14.26
13.02
12.03
21.14
13.02
13.05
38
24.72
Gross margin%
4.65
3.54
1.03
1.21
3.82
1.99
1.81
3.79
5.05
5.89
13.81
3.79
3.66
75
6.22
Operating margin%
24.94
26.95
25.78
26.96
26.61
28.77
27.39
27.88
28.22
26.46
12.77
27.88
26.95
32
14.85
Net margin%
6.23
4.44
7.43
8.56
8.90
9.34
12.22
12.19
14.63
13.37
11.10
12.22
9.12
61
36.47
P/E ratio (avg)x
33.71
33.53
37.54
36.89
36.35
39.44
39.54
39.91
44.99
50.99
6.792
39.91
38.49
70
25.97
EV/EBITx
39.03
34.65
31.26
29.89
32.57
32.08
31.17
27.92
25.31
26.88
7.528
27.92
31.21
32
20.36
FCF yield (avg)%
25.02
22.37
22.05
21.53
19.64
21.94
21.95
24.59
23.45
22.68
3.25
22.68
22.21
23
5.71
FCF margin%
20.69
19.61
20.04
18.60
15.62
12.82
13.73
16.10
15.04
12.26
15.07
13.73
15.86
63
0.664
FCF / Net incomex
2.211
2.144
2.385
2.536
2.420
2.510
2.735
2.927
3.366
3.479
1.004
2.927
2.523
35
24.10
ROIC%
14.61
15.49
13.10
11.03
13.90
11.10
10.92
11.54
13.09
12.82
11.69
11.54
12.96
59
8.20
Return on equity%
17.95
19.73
17.28
15.68
17.89
19.84
17.29
14.90
12.06
15.03
15.95
15.03
17.29
88
21.29
Return on assets%
31.81
34.70
34.48
34.84
36.03
36.82
34.45
36.16
37.39
39.88
25.27
36.82
35.44
57
3,978
EPS₩
2,803
3,094
3,324
3,146
3,060
3,464
3,579
3,654
3,572
3,654
4,155
3.61%
2.94%
—
6.82
EPS growth%
18.90
19.89
18.22
16.84
14.33
12.30
13.96
15.98
17.83
16.34
27.38
15.98
16.59
7
3,277
Bookvalue per sh₩
2,557
2,435
2,556
2,831
3,281
3,689
4,128
4,627
4,861
4,498
2,073
6.52%
6.97%
—
1,844
FCF per share₩
4,301
4,789
5,127
5,632
5,889
5,718
5,553
6,372
6,827
7,514
1,652
5.00%
6.55%
—
3,833
Dividend per sh₩
3,437
3,161
2,935
3,010
2,698
2,891
2,885
3,013
2,823
2,603
2,595
(0.71%)
(1.64%)
—
9.10
Div yield (avg)%
11.08
10.43
7.89
5.72
3.55
5.18
8.09
9.98
11.79
11.27
22.73
9.98
9.04
47
13.91
Payout ratio%
14.47
17.09
18.92
20.46
23.40
24.32
21.94
22.73
21.37
20.23
8.56
21.94
20.92
17
8.216
Shares (diluted)M
12.73
14.96
14.39
16.23
16.33
18.11
18.97
21.72
23.63
27.65
8.184
11.11%
7.90%
59
27.71
Buyback yield%
13.22
10.43
10.83
13.02
15.82
14.71
12.20
9.23
7.13
8.47
25.04
9.23
11.52
10
1.604
D/E ratiox
0.270
0.309
0.293
0.278
0.274
0.305
0.310
0.324
0.350
0.386
0.576
0.324
0.307
75
92.15
Enterprise value₩B
25.46
26.50
23.89
23.68
26.16
27.56
29.63
27.74
27.72
27.21
7.322
0.79%
0.89%
62
69.25
LT debt₩B
108.6
117.0
107.9
98.29
85.42
86.66
75.66
83.03
91.57
91.73
11.69
1.44%
(1.91%)
25
Revenue
₩124.0B
2.67%
1.00×
Cost of revenue
₩61.33B
2.64%
1.00×
Operating expenses
₩27.73B
2.26%
0.96×
Cash and investments
15.87%