202.9
Revenue₩B
347.8
352.8
362.2
358.8
354.6
359.2
358.2
361.7
366.2
368.4
219.4
0.77%
0.72%
18
5.55
Revenue growth%
23.46
24.26
22.88
23.82
22.26
22.10
21.90
24.74
23.71
26.06
13.08
23.71
23.58
60
8.96
Gross margin%
1.69
2.59
3.42
6.41
7.34
10.17
12.17
12.31
10.54
8.41
28.98
10.54
7.87
17
28.64
Operating margin%
3.36
3.00
5.98
5.58
3.97
5.05
3.50
5.42
6.42
6.51
8.35
5.42
5.23
77
4.40
Net margin%
5.63
4.21
6.49
8.92
11.42
12.06
11.51
11.88
13.93
14.47
24.99
12.06
11.47
66
13.81
P/E ratio (avg)x
24.03
22.47
24.19
24.56
26.47
22.78
22.09
20.59
18.76
16.49
7.409
20.59
22.63
14
27.46
EV/EBITx
33.00
35.07
31.51
34.85
35.55
33.97
31.70
29.77
33.02
34.78
10.47
33.02
33.50
37
26.72
FCF yield (avg)%
4.29
2.46
0.40
0.40
2.78
0.53
2.52
0.49
0.40
0.40
4.18
0.49
0.51
83
11.18
FCF margin%
19.48
19.78
17.94
20.29
23.27
24.85
23.15
21.05
23.01
20.28
6.54
23.01
20.67
82
0.165
FCF / Net incomex
0.828
0.912
1.070
1.080
1.150
1.346
1.472
1.608
1.887
2.075
0.121
1.608
1.248
90
24.69
ROIC%
9.70
8.47
10.70
9.53
11.56
12.92
15.73
16.43
14.21
16.69
7.93
15.73
12.24
46
24.27
Return on equity%
1.28
0.40
2.65
4.92
5.94
7.65
9.08
9.68
10.89
10.13
3.58
9.68
6.79
87
26.87
Return on assets%
29.43
31.91
33.47
36.17
36.57
35.36
34.51
34.01
36.19
36.43
2.18
35.36
34.94
69
15,277
EPS₩
4,590
4,706
4,871
4,916
4,904
5,041
4,614
4,277
4,406
4,029
16,845
(3.85%)
(2.47%)
—
14.12
EPS growth%
22.39
23.56
22.43
23.54
25.29
26.14
24.17
22.72
21.49
24.42
5.08
24.17
23.55
72
20,782
Bookvalue per sh₩
13,045
11,617
10,866
12,026
12,502
12,230
12,059
12,914
12,422
11,084
12,902
(2.38%)
(2.05%)
—
22,993
FCF per share₩
14,038
14,770
16,482
15,055
14,455
13,199
12,745
11,766
11,891
11,478
23,046
(4.51%)
(1.90%)
—
5,365
Dividend per sh₩
5,340
4,864
5,266
5,732
6,002
5,386
5,658
6,068
5,362
5,224
16,705
(2.74%)
(1.41%)
—
12.35
Div yield (avg)%
26.93
25.17
24.80
24.89
25.75
25.62
27.75
29.32
27.73
25.33
14.55
27.73
25.69
23
27.04
Payout ratio%
15.71
17.23
16.38
16.04
16.10
18.30
16.90
14.83
15.11
13.03
29.54
15.11
16.07
63
11.41
Shares (diluted)M
14.64
13.39
14.84
15.48
16.86
17.71
17.21
17.49
15.98
17.85
11.31
1.15%
2.90%
40
26.27
Buyback yield%
28.41
28.15
29.19
30.56
33.16
34.61
35.85
36.27
35.62
38.07
27.79
35.85
33.88
47
1.614
D/E ratiox
0.898
0.868
0.964
1.080
1.076
1.080
1.143
1.036
1.101
1.085
0.385
1.085
1.078
88
373.8
Enterprise value₩B
342.7
308.6
324.8
313.7
335.6
332.5
311.2
329.1
341.7
365.9
195.6
1.74%
0.37%
61
40.53
LT debt₩B
180.4
201.5
194.1
191.4
174.1
170.7
163.9
184.2
184.5
190.8
304.1
1.85%
(0.29%)
26
Revenue
₩368.4B
0.72%
1.00×
Cost of revenue
₩225.0B
0.88%
1.02×
Operating expenses
₩90.84B
0.67%
1.00×
Goodwill & intangibles
17.79%