147.3
Revenue₩B
377.8
386.6
383.1
392.2
404.5
406.4
417.8
417.4
421.7
417.6
163.6
0.64%
1.22%
86
25.78
Revenue growth%
20.62
19.53
20.56
18.07
19.95
20.35
17.59
17.57
14.57
16.77
25.36
17.57
18.80
48
27.33
Gross margin%
0.57
0.81
1.03
1.83
0.40
0.40
2.74
1.47
1.29
3.12
21.17
1.47
1.16
23
12.20
Operating margin%
19.11
16.47
16.81
18.98
17.00
16.72
16.75
19.27
19.20
19.01
19.64
19.01
17.99
68
14.28
Net margin%
5.28
4.67
4.61
7.33
7.05
8.01
10.28
10.02
11.16
12.87
21.34
10.28
7.67
84
31.94
P/E ratio (avg)x
7.870
7.675
7.428
6.878
6.129
6.185
5.631
6.334
6.433
6.458
35.38
6.334
6.445
38
35.86
EV/EBITx
18.56
17.02
19.12
19.35
21.61
22.41
23.09
24.20
23.06
20.75
26.44
23.06
21.18
13
28.61
FCF yield (avg)%
19.40
21.09
20.87
20.54
20.81
22.37
23.60
25.81
24.87
25.40
18.02
24.87
21.73
78
4.95
FCF margin%
17.73
20.38
17.70
19.78
20.89
20.92
18.14
18.11
21.06
22.67
8.99
20.92
20.08
81
1.137
FCF / Net incomex
1.299
1.487
1.694
1.941
2.010
2.313
2.394
2.247
2.615
2.777
1.151
2.394
2.128
69
9.66
ROIC%
10.25
12.79
12.95
15.95
17.08
19.08
18.50
17.63
15.87
15.38
21.69
17.63
15.91
90
13.91
Return on equity%
23.16
21.52
22.30
24.03
26.83
25.53
24.15
26.40
26.51
26.06
25.85
26.06
24.84
6
14.78
Return on assets%
9.03
10.06
8.02
9.31
12.27
14.27
12.84
13.95
15.03
14.07
14.91
14.07
12.55
69
2,594
EPS₩
1,907
1,910
1,734
1,626
1,600
1,606
1,515
1,564
1,567
1,556
2,724
(0.55%)
(1.35%)
—
25.20
EPS growth%
17.05
15.86
17.14
14.68
14.17
12.40
13.63
13.01
10.11
8.04
27.55
12.40
13.90
45
5,579
Bookvalue per sh₩
6,524
6,371
6,340
6,652
6,292
6,425
7,046
6,633
6,679
7,179
3,154
2.67%
1.25%
—
4,320
FCF per share₩
6,211
5,923
5,996
6,129
5,934
5,811
5,512
5,439
4,957
5,382
5,664
(1.94%)
(2.04%)
—
2,142
Dividend per sh₩
6,111
6,016
5,958
6,455
6,544
5,931
5,678
5,739
6,171
6,753
3,601
0.63%
0.03%
—
15.56
Div yield (avg)%
31.17
30.00
32.15
33.02
31.79
31.15
32.00
34.02
33.80
34.84
4.16
33.80
32.08
72
10.76
Payout ratio%
9.78
8.20
9.97
7.31
6.89
4.55
6.20
8.10
9.21
8.09
13.63
8.09
8.09
86
24.52
Shares (diluted)M
29.71
31.93
31.33
32.92
35.47
37.84
39.37
40.82
38.24
37.28
24.32
1.00%
1.61%
92
9.68
Buyback yield%
17.71
15.74
16.54
17.57
18.29
20.41
18.31
15.49
14.36
16.03
16.25
16.03
17.05
80
1.156
D/E ratiox
0.628
0.723
0.832
0.937
0.926
0.990
1.142
1.351
1.400
1.394
1.408
1.351
0.963
21
124.5
Enterprise value₩B
128.8
132.7
129.0
111.7
102.0
103.1
101.6
110.2
115.7
102.8
140.3
0.16%
(2.62%)
29
223.1
LT debt₩B
247.8
235.6
224.4
232.7
238.0
242.3
221.2
219.0
200.4
198.1
41.65
(3.60%)
(2.68%)
21
Revenue
₩417.6B
1.22%
1.00×
Cost of revenue
₩231.7B
0.86%
0.96×
Operating expenses
₩89.41B
1.77%
1.06×