398.6
Revenue₩B
246.1
262.7
289.6
308.0
335.1
364.9
399.1
426.9
453.8
501.6
431.9
8.40%
8.31%
38
14.02
Revenue growth%
13.56
10.86
8.98
6.69
4.06
2.04
2.41
4.93
2.58
4.59
4.91
2.58
4.76
92
29.41
Gross margin%
20.91
20.96
23.64
25.46
26.51
25.44
24.03
26.12
23.94
22.56
25.81
24.03
23.98
13
3.56
Operating margin%
25.92
23.12
21.61
18.97
21.18
23.63
23.92
21.87
23.23
24.60
4.46
23.63
23.17
80
13.99
Net margin%
20.34
18.43
17.97
19.39
19.50
19.57
16.87
16.47
16.56
18.80
16.76
16.87
18.61
52
22.00
P/E ratio (avg)x
44.44
51.86
59.74
70.29
74.24
85.68
89.00
88.18
102.0
121.2
24.49
89.00
79.96
75
34.72
EV/EBITx
25.44
24.64
21.96
22.58
22.58
22.80
23.74
23.91
23.99
24.72
25.13
23.91
23.83
89
13.58
FCF yield (avg)%
38.50
40.80
38.18
39.17
42.14
40.99
41.71
39.02
37.68
40.64
14.32
40.64
39.91
75
10.04
FCF margin%
13.44
10.97
8.76
9.81
8.46
10.41
9.76
11.02
10.92
13.64
26.15
10.92
10.67
31
0.830
FCF / Net incomex
0.819
0.863
0.915
0.869
0.968
0.992
0.926
0.919
0.907
0.978
1.402
0.926
0.917
67
17.20
ROIC%
19.33
16.96
16.28
15.12
15.99
13.58
11.77
14.00
13.21
15.24
29.64
13.58
15.18
55
17.74
Return on equity%
22.91
22.37
23.71
22.07
21.43
18.92
17.23
14.93
16.29
15.85
20.30
16.29
20.18
52
5.41
Return on assets%
8.56
6.53
6.70
8.53
7.66
7.86
9.31
6.32
4.88
2.48
20.04
6.32
7.18
89
1,125
EPS₩
790.77
828.36
883.82
901.27
904.71
810.23
787.93
819.39
769.66
815.47
1,198
(2.06%)
(0.78%)
—
9.50
EPS growth%
3.69
6.28
4.97
7.51
8.55
7.05
6.86
6.34
5.48
4.51
13.66
6.34
6.31
65
1,118
Bookvalue per sh₩
1,399
1,449
1,427
1,528
1,601
1,618
1,759
1,941
1,737
1,535
587.69
(0.84%)
0.54%
—
1,640
FCF per share₩
900.08
908.81
923.32
936.37
1,026
1,165
1,244
1,355
1,337
1,531
1,304
8.35%
5.37%
—
978.57
Dividend per sh₩
1,216
1,312
1,440
1,568
1,633
1,486
1,321
1,442
1,325
1,292
728.32
(4.58%)
0.61%
—
11.30
Div yield (avg)%
23.52
22.28
20.93
19.98
17.32
18.58
17.69
15.76
14.05
14.61
11.67
15.76
18.13
71
29.27
Payout ratio%
11.12
11.42
9.40
8.08
9.90
7.29
10.07
12.14
10.95
10.19
24.29
10.19
10.13
72
58.29
Shares (diluted)M
92.07
105.5
119.3
126.5
131.8
134.6
160.0
178.9
206.6
227.8
59.82
11.56%
9.64%
30
23.19
Buyback yield%
29.43
26.81
28.68
28.81
31.59
32.53
32.18
32.71
32.58
31.30
19.12
32.53
31.44
49
1.273
D/E ratiox
1.282
1.396
1.402
1.507
1.556
1.607
1.598
1.538
1.692
1.923
0.298
1.607
1.547
21
338.9
Enterprise value₩B
55.84
50.04
46.28
45.59
41.10
36.29
32.54
35.26
37.27
40.64
330.3
(0.22%)
(3.79%)
9
86.29
LT debt₩B
117.1
114.1
116.4
126.4
152.0
149.9
167.7
187.1
199.8
213.7
191.0
7.04%
7.52%
11
Revenue
₩501.6B
8.31%
1.00×
Cost of revenue
₩231.2B
8.46%
1.01×
Operating expenses
₩110.6B
7.87%
0.96×