66.68
Revenue₩B
196.4
209.2
222.7
236.9
255.6
281.9
305.9
338.9
361.5
387.2
68.93
8.66%
8.07%
80
24.76
Revenue growth%
7.67
5.50
6.99
8.47
8.10
9.33
8.95
11.60
9.88
7.30
6.24
9.33
8.29
91
19.83
Gross margin%
10.68
9.02
11.78
10.73
10.66
7.85
8.69
10.90
8.39
8.93
23.01
8.69
9.84
51
7.88
Operating margin%
25.14
27.67
26.60
27.16
25.06
23.21
23.37
21.09
18.91
21.81
9.80
21.81
24.21
67
12.71
Net margin%
17.90
20.23
17.83
15.72
18.06
17.99
17.98
15.96
14.32
16.40
7.86
16.40
17.86
94
33.89
P/E ratio (avg)x
18.23
19.47
20.31
24.27
24.14
29.15
33.50
33.33
37.90
39.50
35.56
33.50
26.71
74
20.45
EV/EBITx
8.914
9.783
8.602
9.276
8.854
8.597
9.344
9.690
9.179
9.451
7.403
9.344
9.228
56
2.12
FCF yield (avg)%
11.97
11.80
13.35
13.01
11.96
13.89
14.44
16.20
15.83
14.66
11.66
14.66
13.62
37
26.38
FCF margin%
11.34
11.16
8.36
7.52
6.52
8.79
9.23
6.63
7.22
7.99
20.13
7.99
8.17
89
0.690
FCF / Net incomex
0.416
0.405
0.447
0.527
0.629
0.634
0.765
0.788
0.776
0.864
0.644
0.776
0.632
49
25.39
ROIC%
12.20
11.62
11.15
13.04
13.99
14.93
12.55
11.01
11.58
11.27
18.94
11.58
11.91
21
13.99
Return on equity%
16.85
14.68
14.35
15.47
14.54
14.39
12.24
12.25
14.33
16.79
13.38
14.33
14.46
67
24.01
Return on assets%
7.05
7.80
6.71
6.22
7.09
7.09
8.98
10.93
9.03
11.24
22.82
9.03
7.45
36
534.73
EPS₩
1,262
1,304
1,513
1,602
1,838
2,010
2,389
2,652
2,725
2,663
592.77
7.70%
9.20%
—
2.60
EPS growth%
27.67
25.37
23.77
21.40
20.88
20.87
18.99
20.60
19.86
21.82
22.21
20.60
21.14
39
236.43
Bookvalue per sh₩
757.60
794.50
924.76
932.27
1,119
1,110
1,293
1,445
1,640
1,985
656.24
12.16%
10.14%
—
829.56
FCF per share₩
465.70
488.65
589.24
698.81
720.65
849.99
934.82
1,109
1,287
1,319
465.20
12.85%
10.97%
—
581.78
Dividend per sh₩
582.92
548.21
578.32
557.80
586.02
520.01
540.69
517.64
483.63
439.84
340.10
(5.58%)
(2.57%)
—
19.71
Div yield (avg)%
19.46
22.24
20.89
20.75
22.40
20.94
20.41
18.20
16.26
17.98
9.53
18.20
20.58
86
27.19
Payout ratio%
0.40
0.40
0.40
3.20
2.15
3.03
0.40
0.40
3.23
1.70
12.15
1.70
1.05
30
112.3
Shares (diluted)M
176.2
180.9
179.7
188.3
201.1
226.1
237.7
254.1
276.6
300.9
113.0
8.39%
6.33%
61
23.92
Buyback yield%
15.70
16.11
16.26
18.07
18.74
20.97
20.78
18.53
19.64
19.10
23.58
19.64
18.64
93
0.968
D/E ratiox
1.101
1.093
1.244
1.378
1.341
1.378
1.547
1.570
1.840
1.948
1.595
1.570
1.378
79
84.07
Enterprise value₩B
67.47
63.28
60.93
68.65
70.42
80.74
86.39
90.30
94.78
91.87
110.8
5.46%
3.49%
78
91.60
LT debt₩B
51.29
53.19
52.82
50.08
48.53
49.33
44.16
38.06
36.40
38.90
265.7
(4.33%)
(3.26%)
61
Revenue
₩387.2B
8.07%
1.00×
Cost of revenue
₩189.3B
7.48%
0.95×
Operating expenses
₩65.40B
9.00%
1.09×
Property and equipment
15.28%