71.85
Revenue₩B
121.8
128.5
132.2
138.1
143.5
145.7
151.2
155.4
161.9
165.1
74.79
2.83%
3.43%
68
4.36
Revenue growth%
28.79
28.95
28.60
29.61
32.59
32.27
31.34
29.75
27.28
29.82
13.29
29.82
29.68
79
8.36
Gross margin%
31.19
30.24
27.66
27.06
26.81
26.14
27.68
26.39
25.31
27.77
9.46
26.39
27.36
76
12.39
Operating margin%
27.39
28.59
26.39
27.89
30.60
29.30
29.30
30.48
29.36
27.81
4.03
29.30
28.94
7
10.37
Net margin%
24.24
24.87
26.96
24.26
26.58
23.95
23.16
23.23
23.98
21.65
27.20
23.23
24.11
54
8.387
P/E ratio (avg)x
15.14
16.73
17.29
15.18
13.65
15.14
16.53
15.00
15.59
16.35
32.46
15.59
15.39
44
33.53
EV/EBITx
8.654
10.06
11.86
13.06
13.14
14.99
17.41
18.50
20.48
20.71
29.98
18.50
14.06
21
11.64
FCF yield (avg)%
31.16
32.17
32.17
33.90
34.42
35.35
35.80
33.25
33.04
33.10
11.63
33.25
33.17
88
27.08
FCF margin%
8.72
6.26
4.12
6.93
9.73
9.80
9.97
8.84
8.36
9.18
14.99
9.18
8.78
51
1.286
FCF / Net incomex
1.385
1.501
1.546
1.536
1.391
1.529
1.457
1.623
1.680
1.480
1.013
1.529
1.515
67
7.84
ROIC%
23.28
23.06
26.00
27.59
30.30
28.62
30.60
33.13
34.48
31.52
23.14
31.52
29.46
46
26.67
Return on equity%
21.65
21.18
20.08
22.05
23.28
21.07
19.77
19.14
16.59
15.63
17.98
19.14
20.57
33
19.17
Return on assets%
11.76
10.31
9.31
8.37
6.87
7.03
8.54
6.76
6.69
8.59
27.33
7.03
8.45
35
1,428
EPS₩
1,312
1,230
1,225
1,104
1,068
1,032
1,083
1,107
1,028
1,063
1,560
(0.08%)
(1.37%)
—
19.83
EPS growth%
6.88
5.72
6.19
3.55
4.90
7.26
7.51
8.32
8.63
7.53
17.83
7.53
7.07
45
928.03
Bookvalue per sh₩
4,519
4,360
4,885
5,347
5,272
5,675
5,749
6,037
6,223
6,025
2,392
2.71%
4.10%
—
622.18
FCF per share₩
2,686
2,528
2,653
2,664
2,459
2,472
2,666
2,730
2,910
3,140
3,871
5.01%
1.47%
—
2,552
Dividend per sh₩
1,323
1,369
1,425
1,666
1,891
2,011
2,144
2,136
2,501
2,752
2,584
7.80%
7.65%
—
16.51
Div yield (avg)%
30.69
30.85
31.22
29.05
29.48
26.86
25.63
23.22
24.55
26.12
14.43
25.63
27.96
16
25.64
Payout ratio%
8.15
7.50
8.03
5.45
2.64
0.79
2.53
2.45
5.05
6.78
6.01
2.53
5.25
8
10.87
Shares (diluted)M
12.92
12.93
13.92
15.91
17.44
17.49
18.82
18.65
18.23
19.83
10.65
2.61%
4.34%
78
3.98
Buyback yield%
3.35
5.13
6.81
4.04
5.98
3.20
6.18
3.83
0.83
3.04
2.06
3.20
3.93
18
1.646
D/E ratiox
0.301
0.322
0.306
0.298
0.304
0.326
0.355
0.361
0.349
0.398
1.022
0.355
0.324
95
69.24
Enterprise value₩B
66.20
64.76
67.25
62.14
61.76
53.52
54.94
55.47
60.45
64.00
24.91
0.71%
(0.43%)
69
104.2
LT debt₩B
30.89
32.99
38.44
42.78
42.00
40.87
45.84
48.73
57.85
69.76
82.63
10.68%
9.49%
82
Revenue
₩165.1B
3.43%
1.00×
Cost of revenue
₩115.5B
3.43%
1.00×
Operating expenses
₩31.63B
3.77%
1.03×
Property and equipment
15.26%
Spread over hurdle
(5.56%)