82.58
Revenue₩B
236.7
251.0
271.9
296.0
316.1
335.9
361.9
393.2
429.2
468.3
91.06
8.18%
7.93%
89
21.16
Revenue growth%
5.49
2.80
4.92
5.61
3.68
1.46
3.58
3.02
0.40
2.07
18.05
2.07
3.30
5
21.96
Gross margin%
25.25
22.59
24.24
24.47
21.73
19.45
20.54
19.08
19.75
18.01
13.03
19.45
21.14
18
14.97
Operating margin%
14.52
12.04
13.46
12.87
14.85
16.03
15.35
13.84
16.28
16.51
6.66
16.03
14.69
22
23.87
Net margin%
16.09
13.83
10.96
9.49
7.97
10.90
12.71
11.01
9.57
12.44
29.45
11.01
10.99
69
12.94
P/E ratio (avg)x
27.13
29.08
27.79
30.71
29.03
31.27
31.02
27.46
24.34
25.41
29.27
27.46
28.41
44
18.59
EV/EBITx
36.22
41.40
45.00
41.77
47.32
48.68
44.51
43.07
40.06
40.97
11.10
43.07
42.42
26
14.11
FCF yield (avg)%
8.64
7.48
7.10
7.66
9.79
6.87
6.57
4.72
3.31
3.49
27.94
4.72
6.98
38
5.01
FCF margin%
21.15
19.67
19.25
16.54
16.25
18.89
19.99
17.01
19.04
19.92
25.42
19.04
19.15
34
0.742
FCF / Net incomex
2.210
2.211
2.325
2.460
2.626
2.575
2.353
2.428
2.350
2.236
0.974
2.353
2.352
86
17.19
ROIC%
24.92
27.20
24.27
22.77
22.97
23.97
23.24
25.29
26.30
27.94
10.27
25.29
24.59
77
24.34
Return on equity%
18.89
16.77
14.55
13.30
11.94
13.50
12.23
10.33
10.78
9.46
13.87
10.78
12.77
31
24.47
Return on assets%
8.01
6.60
5.46
8.18
9.85
7.75
10.24
10.72
8.19
6.42
29.75
8.19
8.10
7
17,777
EPS₩
12,794
13,078
14,928
15,935
16,418
18,523
18,665
17,640
17,838
17,290
18,990
1.04%
3.07%
—
19.31
EPS growth%
9.84
12.10
12.00
9.75
7.34
9.55
10.81
12.92
13.35
10.54
25.86
10.81
10.67
81
11,336
Bookvalue per sh₩
7,989
8,712
9,706
9,239
9,686
10,477
9,748
10,418
11,240
12,337
12,563
4.96%
5.60%
—
14,342
FCF per share₩
12,122
14,250
16,959
18,382
20,236
23,768
22,770
22,937
22,675
22,349
8,686
2.01%
7.09%
—
8,488
Dividend per sh₩
19,329
18,197
18,909
19,815
19,435
19,074
19,741
20,284
21,162
24,916
5,598
5.09%
4.26%
—
29.48
Div yield (avg)%
8.67
10.46
13.24
13.44
14.08
14.94
12.69
13.00
10.28
11.32
16.47
12.69
12.84
71
17.82
Payout ratio%
7.88
10.08
7.87
9.31
9.82
11.22
8.50
9.07
6.21
8.41
10.65
8.50
8.78
81
15.70
Shares (diluted)M
14.84
13.97
15.42
15.78
14.51
14.51
14.77
14.64
14.93
14.94
15.89
0.58%
1.02%
21
25.18
Buyback yield%
13.16
10.98
13.39
16.30
17.40
14.66
16.78
14.67
16.84
14.24
9.24
14.67
14.66
10
1.620
D/E ratiox
0.188
0.208
0.235
0.278
0.310
0.357
0.379
0.447
0.502
0.546
1.530
0.447
0.333
41
357.7
Enterprise value₩B
70.35
72.95
71.21
76.00
86.00
91.63
106.4
110.7
106.7
110.8
157.6
5.19%
4.54%
78
430.8
LT debt₩B
272.8
304.1
307.4
320.9
372.5
408.7
424.5
431.4
417.2
447.9
296.7
3.76%
6.65%
18
Revenue
₩468.3B
7.93%
1.00×
Cost of revenue
₩250.5B
8.02%
1.01×
Operating expenses
₩51.40B
6.87%
0.91×
Cash and investments
18.02%
Property and equipment
15.64%