190.0
Revenue₩B
248.9
271.2
287.4
308.9
338.3
366.3
391.5
415.9
451.7
489.6
206.6
7.68%
7.59%
16
18.41
Revenue growth%
32.18
34.96
32.00
32.22
30.33
28.26
29.98
30.03
31.69
32.54
29.37
30.03
31.85
40
12.15
Gross margin%
23.89
24.93
22.57
21.71
20.78
20.32
20.04
22.46
20.42
18.45
7.39
20.32
21.25
64
14.63
Operating margin%
26.14
26.57
28.53
27.79
27.15
27.66
28.31
26.58
27.49
28.15
16.69
27.66
27.58
50
12.96
Net margin%
32.04
30.22
28.72
28.64
25.94
28.59
25.92
25.34
24.35
24.46
14.94
25.34
27.26
24
28.72
P/E ratio (avg)x
37.72
37.55
41.23
45.67
48.66
44.52
45.67
48.96
52.45
59.45
7.551
48.96
45.67
67
34.13
EV/EBITx
27.40
33.27
34.12
40.37
44.48
47.63
48.93
54.39
60.78
70.35
17.14
54.39
46.05
52
4.54
FCF yield (avg)%
4.30
1.52
3.02
0.40
1.71
0.40
0.40
2.89
1.19
3.13
19.41
1.19
1.62
64
15.67
FCF margin%
3.58
1.17
4.16
2.46
1.87
0.40
1.51
0.40
0.40
0.40
17.20
0.40
1.34
59
0.300
FCF / Net incomex
1.865
1.785
1.827
2.042
2.346
2.586
2.931
3.093
2.955
3.238
0.883
2.955
2.466
92
17.96
ROIC%
4.05
5.93
4.73
4.56
2.99
0.40
0.40
0.40
0.40
0.40
17.39
0.40
1.70
66
25.51
Return on equity%
6.93
5.07
2.71
5.66
4.04
4.38
2.32
3.62
6.31
8.99
10.62
4.38
4.72
35
24.42
Return on assets%
19.20
19.45
17.04
14.75
12.91
14.65
14.65
15.89
13.20
13.05
27.07
14.65
14.70
11
37,145
EPS₩
52,296
58,533
69,006
75,241
82,036
95,995
110,362
110,782
107,487
121,728
38,118
8.21%
9.02%
—
12.27
EPS growth%
16.17
18.54
19.26
19.58
21.56
24.39
22.35
24.90
27.88
28.52
15.92
24.90
21.96
78
8,737
Bookvalue per sh₩
23,066
26,867
29,961
30,241
32,899
36,093
36,448
41,786
43,648
45,700
31,343
6.79%
7.60%
—
37,597
FCF per share₩
46,054
46,399
54,181
56,967
56,662
64,504
69,728
70,839
71,156
82,397
32,518
7.78%
5.74%
—
17,445
Dividend per sh₩
17,091
16,456
19,166
21,194
23,076
24,023
27,715
31,256
36,760
41,873
6,777
12.66%
9.16%
—
11.18
Div yield (avg)%
30.53
30.09
29.32
27.04
24.18
23.79
25.62
22.95
23.41
24.44
13.88
23.79
25.03
81
13.96
Payout ratio%
31.27
30.93
29.60
32.15
32.34
33.93
36.50
35.60
35.28
37.49
29.46
35.60
33.14
65
10.75
Shares (diluted)M
12.88
14.62
15.91
17.51
17.24
20.17
21.77
21.96
23.78
22.50
10.84
5.47%
6.08%
12
3.75
Buyback yield%
17.27
16.11
16.97
16.32
18.95
17.82
16.27
16.81
15.68
13.35
22.76
16.27
16.57
28
0.579
D/E ratiox
2.430
2.438
2.443
2.697
2.823
2.644
2.770
2.815
2.987
3.147
0.827
2.815
2.733
42
285.6
Enterprise value₩B
215.3
215.4
222.4
188.0
181.6
184.4
164.8
171.9
173.9
159.1
325.1
(2.62%)
(3.34%)
16
26.34
LT debt₩B
226.2
195.9
189.8
181.5
183.2
178.4
187.8
191.3
192.7
190.3
62.57
0.77%
(2.14%)
8
Revenue
₩489.6B
7.59%
1.00×
Cost of revenue
₩258.4B
7.53%
0.99×
Operating expenses
₩97.00B
7.74%
1.01×
Goodwill & intangibles
13.85%