95.50
Revenue₩B
171.7
167.9
165.8
162.3
164.7
161.6
161.5
157.8
156.7
154.8
102.7
(1.23%)
(1.20%)
92
23.79
Revenue growth%
9.35
8.64
11.09
9.65
7.24
4.56
2.64
3.24
4.00
6.79
19.97
4.00
7.02
89
22.72
Gross margin%
1.53
3.90
3.57
4.59
6.06
5.67
5.40
3.88
4.55
1.80
22.66
4.55
4.23
53
13.53
Operating margin%
20.98
18.07
20.75
17.86
20.05
17.14
19.56
16.82
19.29
17.65
4.43
17.65
18.68
20
11.68
Net margin%
11.76
12.01
14.78
16.80
14.98
13.42
12.35
14.87
15.52
15.58
26.88
14.87
14.83
39
15.96
P/E ratio (avg)x
18.67
19.13
19.15
19.90
19.00
20.43
18.41
19.51
17.90
16.89
32.76
18.41
19.07
21
13.12
EV/EBITx
16.94
16.92
14.62
12.64
13.15
13.90
14.60
12.65
11.10
10.66
8.212
12.65
13.53
52
12.81
FCF yield (avg)%
19.52
22.02
23.64
24.68
24.22
26.99
24.46
25.44
23.51
24.62
19.78
24.62
24.34
18
13.24
FCF margin%
11.21
8.66
10.18
10.36
8.34
9.87
8.26
7.70
5.70
8.56
4.78
8.26
8.61
36
1.708
FCF / Net incomex
0.723
0.782
0.789
0.790
0.869
0.930
0.949
0.954
1.016
0.990
1.330
0.954
0.900
33
26.18
ROIC%
9.42
11.87
13.49
13.69
15.60
18.41
20.83
19.20
21.28
22.14
25.02
20.83
17.00
6
21.38
Return on equity%
18.69
17.81
16.98
19.83
22.17
22.29
19.49
20.86
18.68
19.99
3.87
19.99
19.66
70
5.64
Return on assets%
14.72
15.12
12.31
11.59
12.50
13.49
14.51
14.45
12.32
12.42
26.74
13.49
12.99
34
445.71
EPS₩
1,587
1,625
1,511
1,601
1,655
1,741
1,781
1,982
1,866
2,047
457.71
4.34%
2.57%
—
23.22
EPS growth%
11.09
12.09
13.14
12.53
13.84
11.62
10.91
10.77
12.18
11.57
24.90
11.57
11.85
31
395.00
Bookvalue per sh₩
1,156
1,080
1,181
1,295
1,259
1,122
1,012
1,082
1,196
1,108
1,118
(2.52%)
0.54%
—
510.96
FCF per share₩
303.96
295.95
322.96
294.74
315.96
276.31
269.96
246.59
241.01
244.77
723.39
(4.98%)
(2.66%)
—
408.26
Dividend per sh₩
1,562
1,869
2,250
2,373
2,683
2,827
2,840
3,091
3,521
3,748
1,192
6.92%
10.81%
—
15.14
Div yield (avg)%
12.83
14.40
15.30
13.83
16.51
18.60
20.31
21.78
20.38
17.82
13.21
20.31
17.17
81
28.78
Payout ratio%
5.19
3.20
1.67
0.40
0.40
2.53
5.51
3.64
0.65
0.40
20.34
2.53
2.10
84
63.70
Shares (diluted)M
57.88
58.49
50.10
47.59
50.91
53.67
50.99
51.39
53.73
56.37
61.71
2.06%
(0.21%)
5
16.50
Buyback yield%
26.86
25.62
22.98
24.58
23.32
21.03
20.04
21.94
20.26
17.75
2.94
20.26
22.46
57
0.820
D/E ratiox
1.016
1.176
1.191
1.206
1.406
1.671
1.731
1.818
2.207
2.383
1.395
1.818
1.538
14
97.60
Enterprise value₩B
80.52
84.44
87.71
98.02
110.8
103.9
115.2
119.3
121.5
125.4
92.10
2.50%
6.06%
9
81.79
LT debt₩B
32.79
31.39
34.47
32.64
31.67
32.07
34.26
34.43
32.18
36.32
30.46
2.78%
0.42%
47
Revenue
₩154.8B
(1.20%)
1.00×
Cost of revenue
₩103.1B
(1.31%)
0.99×
Operating expenses
₩18.39B
(0.89%)
1.03×
Goodwill & intangibles
18.19%