81.64
Revenue₩B
464.4
472.8
470.9
469.7
464.8
466.9
467.6
472.8
488.9
482.6
88.81
0.75%
0.51%
77
8.19
Revenue growth%
23.87
22.99
22.59
19.97
18.87
20.73
21.33
21.97
22.82
20.63
29.22
21.33
21.65
53
19.92
Gross margin%
17.94
18.80
16.39
13.86
15.40
16.67
18.48
18.59
19.09
16.81
3.69
18.48
17.37
48
11.47
Operating margin%
23.91
22.03
24.69
25.17
22.26
19.84
20.78
18.65
16.46
17.71
8.88
18.65
21.40
32
5.36
Net margin%
21.01
22.55
21.96
23.64
23.12
23.44
22.69
23.90
26.25
28.11
3.75
23.90
23.28
18
18.06
P/E ratio (avg)x
10.29
10.33
10.11
9.894
10.64
12.10
11.95
12.81
14.10
14.40
23.38
12.81
11.29
76
14.99
EV/EBITx
35.64
40.78
41.21
46.10
45.07
46.61
46.59
45.52
52.64
55.07
27.85
46.61
45.81
29
9.83
FCF yield (avg)%
33.29
36.04
37.01
37.51
38.62
41.47
39.31
38.27
39.96
39.28
8.97
39.31
38.45
41
2.32
FCF margin%
0.40
1.48
0.40
1.10
0.97
0.40
0.52
0.40
3.32
5.79
10.95
0.52
0.75
80
0.368
FCF / Net incomex
0.618
0.604
0.578
0.554
0.567
0.549
0.538
0.518
0.595
0.643
1.728
0.549
0.572
48
23.30
ROIC%
9.30
11.57
10.91
13.90
16.45
17.17
17.51
17.99
15.05
16.43
27.79
17.17
15.74
73
5.05
Return on equity%
27.93
25.81
26.56
27.18
28.06
25.46
27.18
26.21
24.24
21.24
5.62
25.46
26.38
16
5.53
Return on assets%
17.07
14.18
16.33
16.22
15.29
17.54
19.69
18.10
17.83
16.17
20.54
17.83
16.70
27
5,448
EPS₩
3,424
3,099
2,863
2,859
2,525
2,737
2,922
2,714
2,690
2,954
5,989
3.19%
(1.24%)
—
20.78
EPS growth%
28.73
31.61
31.95
33.44
32.11
29.63
28.46
27.51
28.91
29.62
10.82
28.91
29.62
45
2,626
Bookvalue per sh₩
988.53
955.77
894.16
937.49
944.93
833.27
787.38
852.41
804.59
740.21
3,934
(4.77%)
(1.82%)
—
3,463
FCF per share₩
2,281
2,533
2,746
3,240
3,165
3,303
3,414
3,693
4,309
4,612
6,081
7.82%
6.67%
—
4,781
Dividend per sh₩
5,844
5,499
6,009
6,222
5,650
5,483
5,321
4,819
4,467
4,575
4,771
(4.13%)
(3.60%)
—
28.77
Div yield (avg)%
6.93
4.38
7.18
8.63
7.91
10.62
12.98
15.38
16.02
13.81
12.60
13.81
9.62
21
14.62
Payout ratio%
24.50
25.19
23.10
21.33
19.44
20.92
18.18
19.33
19.74
22.70
12.74
19.74
21.12
25
53.50
Shares (diluted)M
64.57
66.46
62.78
61.70
63.49
56.77
51.79
51.98
49.57
46.06
52.00
(6.22%)
(2.52%)
79
29.83
Buyback yield%
30.02
32.35
34.17
34.01
33.37
31.03
30.77
30.55
29.27
28.23
7.83
30.55
30.90
60
0.543
D/E ratiox
0.617
0.607
0.644
0.744
0.788
0.863
0.940
1.043
1.014
1.111
0.684
1.014
0.826
74
91.33
Enterprise value₩B
233.3
247.8
258.0
243.0
226.2
221.8
240.2
230.7
199.6
210.2
19.31
(1.45%)
(0.66%)
60
180.4
LT debt₩B
455.7
444.0
450.3
430.8
489.5
549.5
534.8
522.2
573.1
563.1
126.9
2.84%
3.25%
55
Revenue
₩482.6B
0.51%
1.00×
Cost of revenue
₩337.8B
0.51%
1.00×
Operating expenses
₩82.69B
1.01%
1.05×
Cash and investments
20.56%