94.99
Revenue₩B
186.5
185.9
186.9
194.4
202.2
204.8
211.9
221.0
224.4
228.9
97.17
2.51%
2.52%
63
23.27
Revenue growth%
10.33
9.18
11.33
9.17
7.61
7.30
6.82
9.61
10.33
13.25
6.99
9.61
9.39
10
18.79
Gross margin%
22.78
22.09
19.80
18.06
15.12
17.98
15.77
16.89
15.06
14.13
4.81
15.77
17.44
58
20.30
Operating margin%
20.27
19.62
17.77
19.61
20.44
21.85
20.50
22.33
20.24
19.47
6.75
20.50
20.25
35
4.77
Net margin%
29.94
32.87
33.80
34.74
33.15
32.80
32.15
29.68
31.92
29.17
18.74
31.92
32.48
94
10.00
P/E ratio (avg)x
40.66
44.64
44.20
50.18
54.04
55.26
62.18
65.01
65.60
63.97
37.99
63.97
54.65
71
31.31
EV/EBITx
29.57
31.66
31.83
33.62
34.84
35.85
36.34
40.74
42.63
46.26
24.72
40.74
35.34
25
3.15
FCF yield (avg)%
9.42
11.09
11.29
10.75
13.10
14.10
16.91
15.02
15.08
15.25
27.18
15.08
13.60
30
4.50
FCF margin%
10.38
8.64
9.87
7.29
5.06
2.88
2.59
3.89
3.12
3.74
26.36
3.12
4.48
7
1.086
FCF / Net incomex
0.235
0.225
0.244
0.235
0.260
0.274
0.276
0.276
0.295
0.281
1.619
0.276
0.267
81
14.22
ROIC%
27.39
29.73
29.35
27.86
24.97
24.98
22.86
20.28
18.45
20.07
10.87
20.28
24.97
43
26.33
Return on equity%
21.90
21.61
22.40
20.43
22.19
24.96
26.47
27.18
24.77
26.68
20.33
26.47
23.59
44
23.79
Return on assets%
18.57
18.00
15.42
16.13
13.39
11.66
10.65
9.95
8.01
7.55
5.01
9.95
12.52
76
6,997
EPS₩
7,687
7,642
8,168
9,476
9,224
10,315
10,051
11,022
13,024
13,754
7,618
8.32%
6.25%
—
12.37
EPS growth%
4.28
6.94
8.51
6.36
6.11
4.40
1.58
2.22
3.79
6.43
19.09
3.79
5.25
12
5,870
Bookvalue per sh₩
7,475
8,933
9,438
9,797
10,281
9,993
11,587
13,608
15,569
15,079
6,666
7.96%
8.25%
—
1,527
FCF per share₩
4,878
5,022
4,463
4,529
4,878
4,728
4,574
4,717
5,025
5,082
6,510
0.82%
1.06%
—
3,052
Dividend per sh₩
3,628
3,457
3,897
4,406
4,300
4,682
4,901
4,842
4,524
4,661
2,382
1.62%
3.32%
—
4.81
Div yield (avg)%
24.57
23.21
22.26
22.43
23.21
22.21
23.57
23.49
25.64
26.59
17.28
23.57
23.35
58
6.78
Payout ratio%
26.21
25.25
27.27
28.74
31.70
29.31
30.69
29.19
32.05
31.57
12.17
30.69
29.25
77
14.50
Shares (diluted)M
10.18
10.10
9.789
10.53
11.04
12.19
12.98
14.05
15.41
16.18
15.04
7.95%
3.52%
15
4.62
Buyback yield%
24.17
26.43
27.52
26.02
28.81
29.07
31.75
31.74
31.06
28.16
18.25
31.06
28.48
39
1.700
D/E ratiox
1.220
1.278
1.233
1.160
1.156
1.091
1.174
1.136
1.047
1.006
0.538
1.091
1.158
37
10.36
Enterprise value₩B
46.50
49.85
54.75
57.78
57.25
64.00
72.09
72.09
80.50
89.54
67.28
9.36%
7.42%
92
83.39
LT debt₩B
128.4
145.0
135.0
123.0
137.0
156.7
165.6
185.3
188.9
205.5
152.5
8.45%
4.58%
85
Revenue
₩228.9B
2.52%
1.00×
Cost of revenue
₩131.6B
2.35%
0.98×
Operating expenses
₩36.16B
2.43%
0.99×
Cash and investments
15.73%
Goodwill & intangibles
15.44%