492.6
Revenue₩B
494.9
532.3
572.1
609.1
639.4
678.5
717.5
776.4
819.8
883.1
539.3
6.67%
6.77%
56
25.81
Revenue growth%
21.49
19.72
21.16
23.01
23.65
25.88
27.77
30.25
30.32
32.43
19.81
30.25
24.76
86
7.54
Gross margin%
29.13
30.09
27.33
26.28
26.00
24.56
22.87
22.35
19.93
18.77
24.40
22.35
25.28
78
17.11
Operating margin%
20.52
23.51
24.00
21.20
21.74
21.09
20.95
19.72
22.18
23.46
28.34
21.09
21.47
64
28.68
Net margin%
18.08
16.66
17.37
15.39
14.23
11.92
9.76
9.01
6.54
6.13
26.07
9.01
13.07
7
34.87
P/E ratio (avg)x
39.37
41.66
47.93
57.67
67.45
72.76
78.01
86.12
83.84
91.06
18.98
83.84
70.11
69
31.45
EV/EBITx
26.99
27.43
27.23
31.24
31.01
35.39
34.91
39.79
40.70
46.60
22.72
39.79
33.07
95
26.68
FCF yield (avg)%
8.34
6.43
5.01
2.89
0.40
1.76
3.64
6.49
6.21
8.57
15.58
6.21
5.61
27
15.75
FCF margin%
24.63
26.30
23.75
22.44
24.82
24.03
21.72
20.86
20.29
22.64
16.80
21.72
23.20
21
0.812
FCF / Net incomex
1.619
1.877
2.126
2.233
2.236
2.581
2.988
3.222
3.771
3.657
1.166
3.222
2.408
90
22.78
ROIC%
17.32
17.37
20.36
23.26
21.35
22.19
19.87
20.07
19.10
19.00
9.66
19.87
19.97
57
11.24
Return on equity%
20.50
20.03
22.02
19.35
21.33
22.98
20.96
20.79
23.10
22.14
11.36
22.14
21.15
71
16.08
Return on assets%
5.40
6.59
6.07
4.08
3.10
1.97
0.40
1.15
0.74
0.40
9.70
0.74
2.54
15
12,462
EPS₩
5,091
5,521
5,458
5,398
5,507
4,982
5,147
5,165
5,723
5,751
13,804
0.87%
2.15%
—
3.90
EPS growth%
9.36
8.98
7.68
8.64
5.70
7.51
8.33
11.27
8.35
9.25
10.83
8.35
8.49
44
5,888
Bookvalue per sh₩
6,854
7,890
9,264
9,111
10,843
12,010
13,356
15,196
15,563
18,590
6,738
11.38%
12.11%
—
8,811
FCF per share₩
21,463
22,995
25,452
28,599
31,682
32,642
34,429
35,208
34,741
37,161
12,540
3.24%
5.64%
—
13,528
Dividend per sh₩
2,057
2,258
2,308
2,083
2,103
1,841
1,871
1,947
1,953
2,104
8,604
0.01%
0.13%
—
9.73
Div yield (avg)%
3.90
1.71
3.84
1.81
3.59
6.14
6.47
6.35
8.17
7.91
27.38
6.47
5.02
89
4.40
Payout ratio%
14.82
14.70
15.09
16.20
18.84
17.83
20.40
20.49
22.37
20.48
20.93
20.48
18.33
44
37.64
Shares (diluted)M
41.46
44.72
48.20
48.71
43.84
42.82
38.73
41.13
40.90
45.16
37.64
0.59%
1.86%
48
11.71
Buyback yield%
27.53
25.95
27.17
29.04
26.38
25.06
24.36
23.79
26.07
27.25
27.95
25.06
26.23
36
0.377
D/E ratiox
1.227
1.355
1.471
1.717
2.054
2.096
2.423
2.540
3.022
3.615
0.560
2.540
2.075
43
439.1
Enterprise value₩B
1,055
1,232
1,412
1,649
1,759
1,951
2,156
2,387
2,789
2,843
398.3
10.08%
11.13%
11
764.3
LT debt₩B
420.2
429.5
418.9
423.8
388.6
376.4
397.7
416.4
422.0
444.6
628.7
2.73%
(0.18%)
73
Revenue
₩883.1B
6.77%
1.00×
Cost of revenue
₩484.2B
6.83%
1.01×
Operating expenses
₩154.5B
6.59%
0.98×
Goodwill & intangibles
19.80%