29.46
Revenue₩B
603.1
613.8
627.9
646.2
654.9
672.1
676.9
686.4
710.7
735.3
30.36
2.34%
2.38%
32
18.54
Revenue growth%
21.87
19.46
17.38
15.97
15.63
14.36
16.46
15.36
15.23
12.39
29.72
15.23
15.80
34
15.91
Gross margin%
3.62
3.76
5.28
7.97
7.62
5.49
3.13
1.93
4.85
2.29
9.92
3.13
4.31
59
17.52
Operating margin%
0.40
0.40
0.40
2.25
0.40
1.77
4.55
4.30
1.98
1.35
2.36
1.98
1.56
18
19.53
Net margin%
27.23
26.19
28.56
26.45
29.18
31.06
28.74
29.66
30.36
29.95
16.53
29.95
28.96
43
15.45
P/E ratio (avg)x
35.10
34.07
38.95
46.81
54.90
57.38
56.08
59.46
61.35
67.00
20.47
59.46
55.49
64
14.14
EV/EBITx
22.52
20.02
20.22
19.90
19.40
18.11
18.91
18.16
16.83
18.12
25.66
18.12
19.16
14
13.70
FCF yield (avg)%
16.88
16.93
15.52
12.58
15.02
13.45
12.06
11.85
10.21
11.33
13.05
11.85
13.02
19
9.46
FCF margin%
24.34
22.39
20.93
19.54
17.29
14.59
14.40
15.33
13.94
14.75
26.43
14.59
16.31
9
1.239
FCF / Net incomex
0.340
0.391
0.401
0.422
0.419
0.411
0.433
0.437
0.526
0.557
0.130
0.437
0.420
86
25.39
ROIC%
17.62
15.90
15.35
14.25
14.27
14.72
17.09
14.49
15.37
13.35
4.99
14.72
15.03
29
17.57
Return on equity%
29.21
31.92
32.21
29.80
31.49
28.66
26.97
28.12
30.40
30.55
19.15
28.66
30.10
67
27.91
Return on assets%
20.99
20.48
19.89
17.82
18.36
19.96
18.60
18.28
19.94
19.15
27.05
19.15
19.52
69
2,724
EPS₩
14,813
14,620
13,762
12,926
12,572
12,181
12,262
12,422
14,359
15,968
2,784
4.90%
0.49%
—
22.92
EPS growth%
17.75
19.85
20.41
20.89
19.58
17.33
20.12
21.19
18.54
20.55
8.97
20.12
19.98
93
10,640
Bookvalue per sh₩
3,179
3,053
3,254
3,230
3,143
3,087
2,759
2,448
2,614
2,497
2,489
(4.50%)
(2.02%)
—
13,025
FCF per share₩
12,598
14,092
14,738
14,947
17,490
17,805
17,584
18,280
19,562
19,658
5,768
2.37%
5.65%
—
5,078
Dividend per sh₩
11,207
10,384
9,809
10,507
11,545
11,647
12,720
11,467
12,781
11,872
8,482
0.56%
0.04%
—
4.02
Div yield (avg)%
25.73
27.08
25.26
27.54
27.55
30.06
30.00
31.36
33.25
30.40
6.81
30.40
28.78
93
23.37
Payout ratio%
14.18
13.88
15.69
14.05
15.33
18.19
18.26
19.36
18.34
20.14
3.36
18.34
16.94
79
29.01
Shares (diluted)M
16.17
15.56
16.50
14.41
14.64
13.49
12.47
11.01
10.63
10.16
28.64
(7.05%)
(5.17%)
53
25.63
Buyback yield%
20.11
18.95
18.96
18.02
18.48
16.26
19.01
19.48
21.59
23.21
20.03
19.48
18.98
45
0.693
D/E ratiox
1.061
1.046
1.013
1.085
1.182
1.258
1.339
1.506
1.649
1.902
1.411
1.506
1.220
79
599.7
Enterprise value₩B
266.4
256.8
282.5
261.0
291.1
279.6
295.1
313.3
296.8
288.0
164.0
(0.21%)
1.84%
38
34.23
LT debt₩B
353.9
360.5
408.6
493.5
506.1
610.1
722.5
711.1
716.8
737.8
438.2
7.83%
9.26%
77
Revenue
₩735.3B
2.38%
1.00×
Cost of revenue
₩405.7B
2.42%
1.00×
Operating expenses
₩133.1B
2.71%
1.03×
Goodwill & intangibles
17.71%