434.2
Revenue₩B
418.0
435.5
466.4
503.7
526.8
554.1
594.8
641.1
671.1
719.8
480.6
6.44%
6.21%
76
25.22
Revenue growth%
25.93
23.96
21.52
20.77
18.88
21.85
21.44
20.65
18.08
20.98
28.66
20.98
21.21
53
21.92
Gross margin%
30.96
31.47
32.05
33.70
31.49
34.30
33.81
34.29
31.47
33.59
15.64
33.81
32.82
13
8.88
Operating margin%
6.87
6.54
6.26
6.58
4.79
7.45
4.72
3.73
6.25
4.40
7.27
4.72
6.26
16
26.94
Net margin%
11.34
14.10
11.62
12.70
11.21
11.74
13.71
10.93
12.56
13.43
15.95
12.56
12.15
21
21.89
P/E ratio (avg)x
34.61
38.51
34.87
33.20
36.22
37.47
41.05
44.15
39.18
42.12
24.02
41.05
37.99
55
37.45
EV/EBITx
7.075
6.751
7.124
7.272
7.509
7.814
7.826
8.813
9.177
8.727
13.47
8.727
7.661
13
23.46
FCF yield (avg)%
31.06
32.99
30.08
29.94
29.00
29.16
30.98
31.97
29.98
28.81
20.77
29.98
30.03
25
19.67
FCF margin%
23.66
24.69
27.23
28.86
28.61
26.37
27.11
26.70
25.51
23.39
29.04
26.37
26.53
63
1.788
FCF / Net incomex
0.556
0.610
0.543
0.516
0.538
0.542
0.573
0.515
0.512
0.505
1.040
0.515
0.540
94
10.67
ROIC%
12.64
14.40
11.45
13.92
14.40
16.71
17.90
15.39
13.65
10.70
17.52
15.39
14.16
45
22.49
Return on equity%
27.41
24.72
27.56
26.88
28.17
30.23
27.76
29.63
27.95
29.17
19.42
29.17
27.85
35
15.93
Return on assets%
1.33
0.40
3.09
4.64
6.43
5.53
8.49
6.50
4.34
4.07
8.27
5.53
4.49
56
7,092
EPS₩
14,323
14,614
16,360
15,608
15,556
14,812
13,964
14,401
13,393
15,170
7,631
(0.50%)
1.35%
—
16.14
EPS growth%
10.83
11.71
14.11
12.85
10.06
10.96
13.05
12.35
9.55
9.67
24.90
10.96
11.34
44
9,268
Bookvalue per sh₩
2,624
2,767
2,665
2,824
2,794
2,691
2,625
2,540
2,549
2,848
7,545
0.38%
0.49%
—
8,020
FCF per share₩
11,722
13,315
15,829
16,225
18,753
22,634
26,319
27,173
26,843
27,147
9,341
7.68%
9.44%
—
8,172
Dividend per sh₩
7,479
6,968
6,823
7,305
7,726
7,218
7,346
7,795
8,394
8,517
9,490
1.97%
0.24%
—
13.95
Div yield (avg)%
9.27
7.43
10.22
11.61
11.22
11.96
12.16
13.22
13.16
11.55
7.36
12.16
11.58
93
27.80
Payout ratio%
0.40
2.82
4.25
6.78
6.14
6.53
9.52
10.63
8.29
9.52
20.07
9.52
6.65
84
67.45
Shares (diluted)M
55.86
59.61
57.06
51.68
49.34
46.28
39.71
36.17
38.47
33.39
67.85
(7.51%)
(5.21%)
78
29.96
Buyback yield%
4.67
4.43
3.75
6.56
9.08
11.88
14.69
11.72
10.65
11.10
5.12
11.72
9.86
79
0.678
D/E ratiox
1.760
1.943
2.037
2.062
2.350
2.353
2.806
3.059
3.666
3.537
1.728
3.059
2.351
79
685.6
Enterprise value₩B
588.8
628.5
660.7
693.7
610.6
619.3
563.3
506.2
475.4
486.2
327.8
(4.46%)
(2.96%)
49
588.7
LT debt₩B
706.3
666.7
629.1
629.4
615.7
607.9
648.2
689.3
703.8
752.9
177.6
4.11%
2.23%
28
Revenue
₩719.8B
6.21%
1.00×
Cost of revenue
₩382.1B
5.89%
0.97×
Operating expenses
₩143.1B
6.51%
1.03×