50.69
Revenue₩B
100.5
101.7
103.8
104.4
104.2
106.5
106.0
105.3
106.5
109.3
54.89
0.97%
0.89%
74
18.65
Revenue growth%
10.69
9.06
11.01
12.15
9.85
10.15
10.66
13.50
12.76
13.11
24.09
12.76
10.85
23
4.96
Gross margin%
22.79
20.01
22.80
23.24
21.54
19.28
17.97
16.89
17.29
15.68
24.86
17.29
19.65
30
20.27
Operating margin%
33.77
33.89
34.81
31.81
28.98
28.96
26.58
24.04
25.50
27.97
12.67
26.58
28.97
33
19.14
Net margin%
24.15
24.80
24.35
25.70
28.33
28.94
28.26
25.73
23.53
21.79
12.59
25.73
25.25
55
12.02
P/E ratio (avg)x
30.00
31.05
36.50
38.88
38.04
38.56
44.63
53.72
61.55
68.62
22.71
53.72
38.72
93
29.05
EV/EBITx
17.01
17.64
17.23
19.23
18.97
19.08
18.46
19.48
18.09
17.55
17.78
18.46
18.28
90
10.45
FCF yield (avg)%
28.19
25.33
25.74
23.28
24.54
26.94
25.58
23.97
24.58
26.02
8.21
25.58
25.45
84
21.44
FCF margin%
25.90
27.60
26.61
29.04
28.25
31.24
32.66
31.51
30.23
32.50
7.61
31.51
29.64
95
1.581
FCF / Net incomex
1.894
1.808
1.690
1.840
2.039
1.855
2.071
2.315
2.251
2.542
0.735
2.251
1.967
75
8.14
ROIC%
16.46
17.04
18.63
20.17
21.70
24.69
21.70
22.84
24.51
25.49
13.64
24.51
21.70
64
25.43
Return on equity%
12.48
11.14
12.80
12.95
14.65
14.99
13.18
13.39
14.80
15.53
8.84
14.80
13.29
86
21.52
Return on assets%
14.04
13.64
11.83
8.95
9.24
7.56
4.88
7.84
9.55
8.05
7.26
7.84
9.09
56
9,277
EPS₩
10,231
10,907
11,918
12,331
11,493
11,484
11,794
12,538
12,620
10,985
9,790
(0.90%)
1.56%
—
2.58
EPS growth%
25.67
26.65
26.59
27.09
24.99
25.63
27.45
27.85
27.86
30.08
5.00
27.85
26.87
46
5,529
Bookvalue per sh₩
6,840
7,341
8,121
9,421
9,873
9,623
10,716
12,310
13,533
14,942
4,763
8.64%
7.69%
—
8,661
FCF per share₩
1,878
1,813
1,773
1,813
1,724
1,602
1,669
1,814
1,978
1,856
1,816
1.48%
(1.02%)
—
7,978
Dividend per sh₩
4,973
4,643
5,091
5,439
5,182
5,386
4,968
4,945
4,886
4,757
1,824
(1.69%)
(1.37%)
—
15.53
Div yield (avg)%
13.60
15.14
16.20
17.55
20.15
21.91
19.73
17.83
15.38
17.85
16.51
17.85
17.69
85
24.02
Payout ratio%
5.40
4.03
3.12
3.04
2.85
1.59
3.10
2.39
4.30
5.17
24.05
3.10
3.11
91
11.34
Shares (diluted)M
18.64
18.79
19.33
19.31
23.41
26.23
27.66
30.43
32.93
39.77
11.74
11.18%
9.39%
22
29.75
Buyback yield%
8.58
6.64
6.10
8.85
6.72
8.41
6.60
9.14
7.85
9.42
3.31
8.41
8.13
29
1.221
D/E ratiox
1.744
1.628
1.729
1.628
1.807
2.061
2.182
2.300
2.511
2.486
1.388
2.300
1.934
13
17.06
Enterprise value₩B
206.7
218.8
206.5
226.2
247.1
252.9
250.2
282.6
318.9
376.1
122.3
8.76%
6.12%
58
18.53
LT debt₩B
139.3
148.5
162.1
152.0
144.0
149.6
156.9
159.0
176.9
168.5
54.56
3.19%
2.51%
50
Revenue
₩109.3B
0.89%
1.00×
Cost of revenue
₩69.88B
0.65%
0.98×
Operating expenses
₩19.68B
1.40%
1.05×
Goodwill & intangibles
20.02%