158.0
Revenue₩B
315.8
328.9
350.6
366.5
391.3
413.1
421.2
449.5
472.5
490.1
172.0
4.61%
4.72%
83
8.50
Revenue growth%
1.72
0.40
0.48
0.40
0.40
0.40
1.53
4.11
2.72
3.90
3.83
2.72
1.01
50
27.72
Gross margin%
27.23
26.29
24.30
24.54
26.73
24.36
21.55
21.76
20.73
21.14
18.67
21.55
24.33
15
27.13
Operating margin%
11.40
13.98
16.65
17.32
16.13
16.64
14.64
13.47
15.96
16.76
6.89
15.96
16.04
68
5.93
Net margin%
7.03
10.02
9.90
8.24
7.27
7.78
7.21
5.54
4.40
4.64
27.00
5.54
7.24
92
13.70
P/E ratio (avg)x
47.80
57.64
60.82
62.28
64.54
70.22
72.86
82.24
90.33
102.7
22.49
82.24
67.38
30
19.38
EV/EBITx
16.07
17.05
18.87
16.96
15.43
15.28
13.39
12.17
11.01
12.16
22.71
12.17
15.35
61
4.47
FCF yield (avg)%
23.27
24.43
23.34
20.94
20.56
21.42
21.67
19.38
18.07
21.05
11.96
21.05
21.24
10
9.39
FCF margin%
6.20
6.00
7.52
7.11
5.33
2.66
2.01
0.40
0.95
0.40
26.02
0.95
4.00
9
0.597
FCF / Net incomex
1.059
1.209
1.338
1.442
1.529
1.772
2.002
2.163
2.389
2.444
0.416
2.163
1.651
65
16.00
ROIC%
1.06
3.66
6.14
5.70
5.66
2.86
5.68
7.57
8.31
7.30
4.53
7.30
5.69
80
8.29
Return on equity%
29.74
30.17
32.63
32.43
34.97
34.58
35.39
35.35
33.10
32.94
16.40
34.58
33.02
47
10.31
Return on assets%
11.23
10.69
12.69
10.65
7.90
5.43
7.78
6.93
7.72
9.70
18.02
7.72
8.80
76
2,384
EPS₩
1,238
1,356
1,579
1,805
1,742
1,839
2,150
2,381
2,442
2,813
2,511
10.05%
9.06%
—
13.19
EPS growth%
33.23
33.13
33.34
32.95
32.66
33.56
31.12
28.26
28.64
28.55
15.38
28.64
32.81
11
2,804
Bookvalue per sh₩
1,662
1,482
1,390
1,257
1,120
1,179
1,255
1,380
1,502
1,639
1,943
7.91%
(0.86%)
—
690.54
FCF per share₩
2,893
3,260
3,161
3,213
3,185
3,531
3,686
4,003
4,328
4,891
592.81
8.96%
5.60%
—
927.46
Dividend per sh₩
4,380
5,269
6,150
6,562
6,997
7,838
7,992
8,652
8,833
10,500
2,842
8.46%
11.21%
—
5.17
Div yield (avg)%
14.14
13.15
14.89
13.77
15.85
15.33
17.91
15.44
14.25
14.71
26.22
15.33
14.80
45
2.36
Payout ratio%
0.40
0.40
1.84
4.33
2.79
0.40
2.25
2.86
2.74
2.12
23.44
2.25
2.19
18
100.4
Shares (diluted)M
80.62
81.42
91.01
91.91
82.74
90.57
89.23
97.24
104.4
100.2
98.40
3.90%
1.66%
84
16.44
Buyback yield%
15.13
16.51
17.22
18.92
21.84
22.16
20.95
23.40
24.81
23.53
27.15
23.40
21.39
31
0.622
D/E ratiox
1.560
1.726
1.670
1.637
1.487
1.603
1.503
1.509
1.446
1.479
0.363
1.503
1.535
62
449.5
Enterprise value₩B
35.33
35.37
34.13
35.04
30.56
28.14
27.00
24.18
24.08
22.21
170.0
(6.18%)
(5.16%)
81
260.5
LT debt₩B
639.6
764.9
824.4
987.0
971.7
1,039
1,170
1,337
1,550
1,749
526.2
12.48%
12.49%
12
Revenue
₩490.1B
4.72%
1.00×
Cost of revenue
₩227.7B
4.48%
0.98×
Operating expenses
₩96.00B
4.94%
1.02×
Goodwill & intangibles
15.69%