309.2
Revenue₩B
479.6
500.3
513.2
534.3
557.9
570.3
602.8
613.9
623.3
650.4
317.2
3.12%
3.68%
71
24.56
Revenue growth%
20.25
22.18
19.67
18.54
17.04
14.27
13.58
13.29
10.35
11.61
13.16
13.29
15.65
92
25.37
Gross margin%
22.15
21.62
24.38
24.70
26.66
27.23
27.54
28.15
29.14
28.55
17.19
28.15
26.94
8
21.34
Operating margin%
22.64
23.82
24.29
26.73
25.49
26.60
28.80
28.82
26.27
25.99
29.47
26.60
26.13
52
9.41
Net margin%
18.06
15.35
13.48
14.82
15.40
14.12
12.00
11.56
13.84
11.36
25.94
12.00
13.98
89
30.74
P/E ratio (avg)x
15.18
15.89
16.68
15.02
14.31
13.56
12.66
11.57
12.68
13.83
25.27
12.68
14.07
26
12.78
EV/EBITx
53.05
54.14
52.37
53.33
60.84
67.07
65.71
77.46
88.90
90.07
16.06
77.46
63.28
20
12.30
FCF yield (avg)%
15.10
13.25
15.02
13.53
15.36
17.17
14.53
15.06
12.74
14.74
9.80
14.74
14.88
45
11.11
FCF margin%
17.62
15.02
16.72
15.62
14.87
13.08
11.26
10.97
9.39
8.02
4.60
10.97
13.97
14
1.022
FCF / Net incomex
1.270
1.107
1.081
1.012
0.985
0.913
0.989
1.047
1.132
0.988
0.295
0.989
1.029
20
15.78
ROIC%
14.09
16.70
18.22
18.44
18.47
21.02
19.90
20.07
20.25
23.13
3.18
20.25
19.18
14
10.69
Return on equity%
22.90
21.28
18.76
18.86
19.48
18.03
18.64
18.57
17.37
18.41
3.47
18.41
18.70
16
28.10
Return on assets%
12.57
10.66
9.49
11.35
9.22
10.02
12.28
12.32
10.97
9.79
15.03
10.97
10.81
16
3,757
EPS₩
20,215
21,531
22,708
23,468
24,094
21,544
21,458
21,209
18,325
19,819
4,055
(3.83%)
0.39%
—
13.21
EPS growth%
30.31
30.12
27.26
29.26
32.05
30.93
33.79
31.08
32.86
33.22
6.75
32.86
31.00
91
18,868
Bookvalue per sh₩
21,247
18,936
19,149
20,333
18,706
18,140
16,927
17,542
19,009
16,861
13,076
(2.06%)
(2.10%)
—
14,280
FCF per share₩
19,721
17,233
16,672
17,167
16,612
15,776
14,399
15,596
17,246
16,005
6,607
(0.74%)
(2.53%)
—
17,540
Dividend per sh₩
17,949
20,461
22,988
24,075
24,608
25,584
24,604
26,209
28,944
30,534
16,953
4.41%
6.94%
—
29.71
Div yield (avg)%
33.47
31.35
28.79
28.21
29.11
29.69
27.55
28.50
28.99
31.84
20.34
28.99
29.05
28
18.71
Payout ratio%
11.49
13.56
13.55
12.11
12.17
9.42
9.97
10.08
12.32
14.63
28.77
10.08
12.14
26
18.95
Shares (diluted)M
23.03
24.23
25.24
21.82
22.78
21.86
23.06
24.20
22.95
22.29
19.57
(0.43%)
(0.81%)
69
3.29
Buyback yield%
18.15
19.50
17.39
16.75
16.89
15.69
15.96
17.57
20.35
19.20
17.02
17.57
17.48
9
0.709
D/E ratiox
1.680
1.617
1.641
1.587
1.642
1.774
1.727
1.807
2.100
2.333
1.415
1.807
1.703
84
484.1
Enterprise value₩B
356.1
339.6
346.2
371.6
369.6
330.5
352.9
391.4
390.2
370.5
435.9
0.05%
0.02%
86
188.9
LT debt₩B
263.8
242.7
245.3
234.0
229.3
212.1
213.6
233.7
257.5
230.5
343.4
0.10%
(2.05%)
74
Revenue
₩650.4B
3.68%
1.00×
Cost of revenue
₩427.0B
3.63%
1.00×
Operating expenses
₩127.6B
3.65%
1.00×