29.52
Revenue₩B
195.3
213.9
227.9
250.6
273.3
295.8
321.5
355.8
388.9
424.4
30.72
9.20%
8.91%
47
27.58
Revenue growth%
12.99
11.71
11.36
9.83
8.08
8.77
9.60
10.08
7.82
9.98
28.92
9.60
9.91
86
5.80
Gross margin%
6.19
5.70
8.29
8.62
10.63
9.77
12.11
12.01
9.08
11.49
23.07
11.49
9.42
46
8.58
Operating margin%
23.29
24.17
24.35
23.56
20.57
21.19
21.92
23.16
21.77
23.01
10.69
21.92
23.09
57
21.41
Net margin%
22.60
21.04
23.22
24.13
22.83
24.68
25.67
24.66
23.65
20.79
8.27
24.66
23.44
37
15.92
P/E ratio (avg)x
13.43
13.53
13.66
12.89
12.63
13.66
14.21
14.36
15.79
17.34
15.63
14.36
13.66
73
23.38
EV/EBITx
20.85
23.41
24.36
26.18
31.01
31.07
32.62
32.40
38.88
43.81
26.53
32.62
31.04
64
17.60
FCF yield (avg)%
8.09
7.00
6.55
8.40
8.39
10.74
13.01
11.71
14.30
13.54
19.18
13.01
9.57
24
16.35
FCF margin%
9.75
11.80
9.91
8.41
9.47
10.68
8.74
10.97
9.56
9.85
21.35
9.85
9.80
73
0.952
FCF / Net incomex
0.666
0.724
0.791
0.735
0.721
0.631
0.596
0.616
0.639
0.607
0.541
0.616
0.652
69
23.52
ROIC%
1.97
4.75
4.17
6.86
7.71
7.34
6.28
8.60
11.54
9.06
9.67
8.60
7.10
83
17.90
Return on equity%
7.35
5.47
6.57
7.70
8.89
8.31
10.00
8.93
8.08
8.29
7.73
8.31
8.19
74
11.16
Return on assets%
4.26
2.63
4.04
1.90
3.00
2.30
2.36
0.84
0.65
0.40
8.75
0.84
2.33
87
1,205
EPS₩
1,790
1,706
1,802
2,083
2,141
2,250
2,415
2,687
2,858
2,730
1,302
4.97%
4.78%
—
2.95
EPS growth%
31.03
33.42
34.34
32.39
31.12
28.38
29.69
31.97
33.98
34.21
28.95
31.97
32.18
10
1,457
Bookvalue per sh₩
2,207
2,366
2,248
2,567
2,633
3,056
3,123
2,966
3,289
3,602
1,557
6.47%
5.94%
—
2,363
FCF per share₩
1,049
1,044
1,138
1,209
1,157
1,072
1,184
1,136
1,033
973.04
2,150
(3.40%)
0.06%
—
727.37
Dividend per sh₩
852.92
838.69
856.61
908.06
872.72
894.64
927.51
801.04
827.31
891.35
359.49
0.42%
(0.05%)
—
15.00
Div yield (avg)%
15.98
14.50
12.25
12.30
10.41
11.82
13.74
12.02
13.60
12.66
24.63
12.66
12.48
48
24.74
Payout ratio%
33.83
31.63
30.18
27.65
29.38
27.76
28.27
27.71
27.12
29.54
29.44
27.76
28.82
76
49.84
Shares (diluted)M
89.36
89.26
94.88
107.9
123.5
129.5
155.0
184.8
186.1
179.9
49.56
7.81%
8.47%
34
12.99
Buyback yield%
27.35
28.69
30.67
28.23
27.30
28.50
27.78
26.46
24.90
24.23
12.60
26.46
27.57
84
0.263
D/E ratiox
1.884
1.708
1.805
1.937
1.867
2.088
2.251
2.433
2.684
2.817
1.612
2.433
2.012
47
294.8
Enterprise value₩B
103.0
97.03
102.3
108.1
113.3
102.7
95.09
84.58
89.23
94.38
182.3
(3.60%)
(1.96%)
58
145.6
LT debt₩B
363.2
413.0
400.1
415.8
387.7
417.2
413.9
392.1
419.4
386.3
371.5
(0.07%)
0.58%
83
Revenue
₩424.4B
8.91%
1.00×
Cost of revenue
₩268.0B
8.94%
1.00×
Operating expenses
₩97.74B
9.08%
1.02×
Cash and investments
13.53%