149.3
Revenue₩B
261.5
277.9
288.4
299.7
312.6
327.9
348.7
366.8
387.5
413.7
152.7
5.76%
5.08%
80
3.11
Revenue growth%
17.00
15.56
14.08
15.98
15.47
17.07
14.21
15.11
14.64
15.44
12.96
15.11
15.46
46
29.23
Gross margin%
1.96
1.00
0.40
1.75
1.69
2.69
0.40
1.68
2.38
0.40
25.59
1.68
1.68
35
7.60
Operating margin%
15.48
12.84
11.86
9.33
11.04
11.04
10.71
7.81
6.70
9.66
5.25
9.66
10.87
34
8.59
Net margin%
31.76
33.21
33.38
32.93
31.34
32.36
30.57
32.65
31.43
32.19
24.56
32.19
32.27
30
7.575
P/E ratio (avg)x
25.01
26.31
29.05
32.63
36.39
36.91
36.72
39.92
46.03
50.67
21.61
39.92
36.56
10
12.17
EV/EBITx
9.909
9.498
9.006
9.698
8.992
8.717
8.653
7.686
7.928
7.043
15.98
7.928
8.854
81
15.17
FCF yield (avg)%
11.76
9.91
12.66
14.01
14.96
16.98
14.33
16.55
14.52
14.30
15.93
14.52
14.32
50
27.82
FCF margin%
9.99
12.43
11.37
9.27
11.68
14.23
15.25
13.76
12.91
10.95
11.49
13.76
12.06
35
0.241
FCF / Net incomex
1.416
1.367
1.429
1.538
1.675
1.519
1.441
1.388
1.267
1.384
0.944
1.388
1.422
10
27.21
ROIC%
22.75
23.23
23.37
25.58
25.90
25.70
24.42
26.32
24.12
24.61
28.71
24.61
24.51
47
28.14
Return on equity%
10.42
10.22
8.35
9.33
11.45
14.15
13.46
14.11
13.63
11.86
28.97
13.63
11.65
93
6.01
Return on assets%
1.24
0.40
0.40
0.40
3.17
5.85
8.52
7.86
5.91
4.20
16.49
5.91
3.68
58
3,169
EPS₩
862.19
818.95
885.03
776.94
682.36
727.90
755.82
749.51
729.69
790.92
3,329
3.00%
0.02%
—
26.34
EPS growth%
27.06
27.46
30.38
33.15
31.24
30.83
29.82
29.15
30.60
32.90
12.52
30.60
30.49
90
4,365
Bookvalue per sh₩
1,880
2,042
2,067
2,189
2,197
2,359
2,452
2,164
2,005
2,044
4,430
(1.44%)
(0.26%)
—
3,586
FCF per share₩
1,353
1,517
1,605
1,821
1,755
1,835
2,034
2,098
2,438
2,570
1,160
7.92%
7.18%
—
5,616
Dividend per sh₩
1,770
1,973
2,025
2,136
1,881
1,773
1,914
1,966
1,940
2,126
3,485
2.48%
1.84%
—
2.35
Div yield (avg)%
2.55
2.43
4.67
4.16
3.13
3.62
3.02
2.70
5.40
5.29
27.76
3.62
3.37
65
5.70
Payout ratio%
7.53
6.86
9.18
9.05
9.31
8.30
6.79
5.52
3.01
1.11
22.88
5.52
7.20
57
45.60
Shares (diluted)M
66.26
74.28
71.58
70.32
69.10
77.01
83.54
87.79
90.64
94.97
44.92
6.56%
5.04%
60
8.07
Buyback yield%
32.65
31.47
33.46
36.30
38.38
37.07
35.51
32.80
35.21
35.32
16.25
35.32
35.27
57
1.215
D/E ratiox
2.551
2.652
2.600
2.917
3.434
3.908
3.949
4.640
4.936
5.337
1.485
4.640
3.671
48
32.67
Enterprise value₩B
230.7
247.7
281.2
320.6
316.1
309.3
293.1
335.6
335.4
340.9
29.57
1.52%
5.14%
31
124.0
LT debt₩B
313.9
314.3
319.9
317.9
334.5
324.4
341.1
355.6
375.6
358.2
128.9
1.38%
1.16%
67
Revenue
₩413.7B
5.08%
1.00×
Cost of revenue
₩244.0B
5.46%
1.04×
Operating expenses
₩59.14B
4.31%
0.93×
Cash and investments
16.33%