26.04
Revenue₩B
274.0
276.9
286.3
294.1
306.3
322.8
330.3
335.9
344.9
357.0
26.76
3.11%
3.04%
67
28.59
Revenue growth%
10.82
8.93
8.99
6.82
5.60
6.47
4.49
1.75
0.40
0.40
3.29
1.75
6.04
51
8.66
Gross margin%
14.13
13.62
13.82
15.40
14.86
16.38
15.79
14.30
12.86
10.49
7.59
14.30
14.22
48
22.20
Operating margin%
11.92
10.74
12.33
11.21
13.06
12.27
10.41
12.45
10.43
7.72
3.60
10.43
11.57
66
16.03
Net margin%
16.25
17.72
18.42
15.46
14.19
14.07
14.72
13.20
12.14
14.56
16.35
14.07
14.64
22
6.997
P/E ratio (avg)x
35.82
39.47
43.63
43.19
39.78
41.58
38.35
41.95
47.65
47.55
31.87
41.95
41.76
29
20.79
EV/EBITx
14.41
14.46
13.91
15.38
14.21
16.28
16.06
18.38
21.01
21.88
24.92
18.38
15.72
66
29.70
FCF yield (avg)%
15.00
13.79
13.34
12.13
10.92
8.77
10.60
10.27
8.37
8.83
15.91
8.83
10.76
59
27.72
FCF margin%
10.83
9.29
9.15
11.59
8.61
8.10
9.01
8.96
10.50
8.35
7.74
8.96
9.08
80
1.332
FCF / Net incomex
1.762
2.016
2.173
2.582
2.810
3.266
3.176
3.690
4.385
4.383
1.385
3.690
2.993
95
11.10
ROIC%
12.79
10.81
12.21
15.08
12.32
12.87
14.16
12.86
12.99
14.94
6.57
12.99
12.87
42
5.66
Return on equity%
3.52
2.58
1.99
0.40
2.06
2.60
2.16
4.33
4.92
6.96
24.14
4.33
2.59
90
18.51
Return on assets%
8.13
6.42
4.75
6.98
6.36
7.79
8.29
11.22
9.25
11.09
5.55
9.25
7.96
65
5,025
EPS₩
14,301
14,273
16,398
17,228
16,748
18,156
21,178
20,914
22,266
22,784
5,441
6.35%
4.39%
—
11.49
EPS growth%
21.02
19.76
17.43
20.01
20.70
21.03
23.59
21.49
23.82
25.24
10.08
23.59
21.03
82
20,388
Bookvalue per sh₩
9,578
11,268
12,394
14,184
15,404
16,131
18,116
17,924
19,055
19,617
6,913
4.95%
8.49%
—
14,729
FCF per share₩
8,405
8,950
10,600
10,527
11,533
11,844
12,980
15,553
18,120
19,959
5,834
11.59%
10.83%
—
11,995
Dividend per sh₩
4,871
5,244
5,858
5,452
5,571
5,771
5,926
6,762
6,441
5,959
8,085
1.36%
3.20%
—
2.60
Div yield (avg)%
23.16
21.88
21.43
19.71
17.01
19.59
17.80
20.69
23.33
21.71
14.44
20.69
21.06
92
12.03
Payout ratio%
11.47
8.99
8.71
8.66
9.83
8.41
9.33
9.35
7.19
6.67
16.00
8.41
8.85
78
9.204
Shares (diluted)M
9.167
9.142
8.807
9.452
8.880
8.213
7.564
7.198
7.700
7.573
9.013
(3.13%)
(2.68%)
54
28.39
Buyback yield%
4.31
2.54
4.23
6.53
6.83
4.34
4.15
1.89
0.40
0.40
19.43
1.89
4.19
12
1.793
D/E ratiox
0.330
0.365
0.337
0.357
0.386
0.372
0.370
0.343
0.337
0.369
0.305
0.369
0.361
12
368.3
Enterprise value₩B
252.0
243.9
218.5
215.4
190.1
188.4
173.5
174.5
188.5
181.5
302.7
(0.92%)
(2.82%)
7
48.66
LT debt₩B
309.5
297.2
326.9
311.5
326.7
324.8
368.9
385.1
440.4
448.3
326.3
6.53%
5.17%
60
Revenue
₩357.0B
3.04%
1.00×
Cost of revenue
₩249.9B
3.04%
1.00×
Operating expenses
₩68.52B
3.98%
1.10×
Goodwill & intangibles
17.30%