373.6
Revenue₩B
472.5
481.5
487.9
497.1
524.4
531.6
541.4
560.0
582.0
613.9
396.8
3.20%
3.14%
53
21.71
Revenue growth%
8.64
10.43
11.63
14.32
12.90
11.67
11.69
12.40
11.56
9.14
19.50
11.67
11.65
13
21.49
Gross margin%
2.07
1.13
2.16
2.04
3.94
2.65
2.22
3.83
2.09
0.51
2.36
2.22
2.13
73
22.26
Operating margin%
4.42
1.45
0.40
0.40
0.40
1.51
0.40
0.40
0.40
0.40
20.15
0.40
0.40
39
8.48
Net margin%
19.09
18.20
16.41
16.25
18.25
15.70
18.40
17.18
19.86
22.31
9.47
18.40
18.23
33
33.24
P/E ratio (avg)x
16.73
18.08
20.90
23.93
26.23
28.18
31.10
32.19
37.72
36.90
7.274
32.19
27.21
69
13.10
EV/EBITx
14.58
15.04
14.89
14.52
15.69
14.03
14.12
15.37
15.48
17.35
32.48
15.37
14.96
85
11.29
FCF yield (avg)%
1.41
0.40
0.40
2.75
4.42
7.09
5.83
5.94
7.59
6.21
24.57
6.21
5.12
48
21.06
FCF margin%
22.88
24.29
21.44
21.81
19.59
21.04
23.02
21.82
23.28
25.81
6.46
23.02
22.35
8
0.345
FCF / Net incomex
0.991
0.943
0.945
0.959
0.995
0.894
0.965
0.952
1.047
0.953
0.253
0.953
0.956
15
18.76
ROIC%
17.10
16.73
18.62
20.78
23.10
22.77
19.92
18.72
21.25
21.37
29.45
21.25
20.35
9
19.07
Return on equity%
18.81
17.93
16.04
18.91
16.59
16.00
14.11
15.63
17.92
16.17
2.48
16.00
16.38
7
15.91
Return on assets%
17.86
17.56
20.06
23.00
24.65
25.67
25.42
22.69
24.35
22.79
14.20
24.35
22.90
79
3,064
EPS₩
4,078
3,644
3,548
3,551
3,741
3,789
3,714
3,896
4,130
3,732
3,328
(0.05%)
(1.60%)
—
9.32
EPS growth%
17.29
18.66
20.63
21.35
21.90
23.20
26.19
25.90
28.04
26.45
18.03
26.19
22.55
57
2,497
Bookvalue per sh₩
2,288
2,318
2,737
2,777
2,818
2,791
3,294
3,615
3,711
3,661
2,619
5.38%
6.23%
—
3,328
FCF per share₩
3,257
3,550
4,075
4,318
4,989
5,282
6,006
6,375
6,594
6,289
4,511
4.74%
8.27%
—
1,220
Dividend per sh₩
2,671
2,326
2,202
1,937
1,794
1,809
1,595
1,475
1,295
1,217
627.06
(7.47%)
(7.70%)
—
16.63
Div yield (avg)%
4.13
1.39
2.20
3.15
0.99
1.67
0.40
0.70
0.77
2.05
4.78
0.77
1.53
18
10.25
Payout ratio%
14.95
15.38
16.90
19.71
21.41
23.85
23.01
25.21
23.28
21.19
16.94
23.28
21.30
56
83.52
Shares (diluted)M
100.9
98.86
107.8
111.6
118.4
122.7
132.4
155.2
173.2
200.4
81.27
11.11%
8.14%
34
3.38
Buyback yield%
7.11
7.15
5.89
8.02
5.81
4.39
5.64
2.75
0.40
1.90
6.99
2.75
5.73
63
1.145
D/E ratiox
1.914
1.925
1.978
2.327
2.335
2.475
2.841
2.951
3.034
3.010
0.168
2.951
2.405
68
394.8
Enterprise value₩B
39.95
39.99
37.10
33.88
34.11
34.08
34.60
33.53
28.71
27.99
69.86
(3.88%)
(5.01%)
38
188.9
LT debt₩B
256.8
254.6
237.8
243.1
210.3
200.4
205.5
177.2
169.2
174.7
183.9
(3.64%)
(4.77%)
34
Revenue
₩613.9B
3.14%
1.00×
Cost of revenue
₩293.5B
2.73%
0.96×
Operating expenses
₩137.0B
3.62%
1.05×
Cash and investments
15.58%