5.292
Revenue₩B
44.86
45.90
48.48
51.52
54.45
57.18
58.72
61.82
63.45
5.506
6.071
4.25%
4.24%
79
8.51
Revenue growth%
5.60
8.47
6.77
6.91
4.62
3.23
0.66
0.80
2.62
15.56
24.26
2.62
3.92
26
13.66
Gross margin%
27.06
28.24
30.24
30.35
29.64
32.31
31.17
30.94
31.75
25.08
23.76
31.17
30.29
9
10.22
Operating margin%
5.88
5.67
8.38
6.66
4.40
2.23
2.64
0.40
0.40
15.90
12.41
2.23
5.04
94
10.74
Net margin%
14.04
14.14
15.80
16.95
15.65
14.21
14.28
11.94
13.84
13.34
22.96
14.21
14.18
11
23.29
P/E ratio (avg)x
32.65
28.94
28.25
28.91
31.73
30.99
29.85
27.86
30.70
13.09
37.64
30.70
30.28
67
10.53
EV/EBITx
35.73
33.30
35.79
41.79
39.43
42.78
40.04
44.48
48.07
7.324
8.783
42.78
39.73
22
12.27
FCF yield (avg)%
17.47
17.19
14.68
13.06
11.77
13.90
13.17
11.33
13.53
26.89
29.49
13.17
13.72
15
13.89
FCF margin%
1.68
3.28
0.40
0.40
0.40
0.40
0.49
1.53
2.06
8.07
8.12
0.49
1.01
12
0.398
FCF / Net incomex
1.580
1.637
1.886
2.086
2.336
2.487
2.464
2.745
3.160
1.210
0.358
2.487
2.211
6
20.78
ROIC%
6.14
5.34
6.13
7.83
7.93
8.59
6.34
4.13
6.39
10.28
8.47
6.39
6.37
38
25.67
Return on equity%
2.52
1.39
0.40
0.40
0.40
2.10
3.41
4.63
7.09
15.35
4.84
3.41
2.31
15
11.03
Return on assets%
12.27
10.21
12.94
13.08
13.38
12.82
15.17
15.28
13.21
10.61
9.60
13.38
13.01
30
303.72
EPS₩
873.98
876.12
816.00
855.41
967.50
1,012
968.26
873.87
936.71
311.51
365.49
1.83%
1.42%
—
28.05
EPS growth%
7.85
9.85
10.64
10.42
9.53
8.99
7.81
6.11
6.70
20.09
14.00
7.81
8.42
46
520.71
Bookvalue per sh₩
1,304
1,367
1,317
1,476
1,678
1,704
1,687
1,705
1,769
1,144
521.13
3.68%
4.69%
—
1,078
FCF per share₩
849.18
763.81
775.89
842.21
878.56
981.06
862.11
774.19
785.79
744.78
1,152
(1.38%)
(1.36%)
—
684.47
Dividend per sh₩
202.14
174.83
191.17
168.81
163.50
153.13
167.63
156.95
168.08
1,237
852.38
(0.09%)
(2.30%)
—
18.63
Div yield (avg)%
5.34
4.51
2.50
1.16
0.40
0.40
2.17
4.44
3.04
29.05
26.79
2.17
2.77
94
21.54
Payout ratio%
11.97
10.59
8.80
9.77
9.77
11.05
9.02
10.23
13.18
9.33
10.74
10.23
10.41
50
26.48
Shares (diluted)M
26.40
24.97
24.50
27.03
28.75
27.07
25.37
24.89
24.44
27.93
26.56
(2.00%)
0.74%
55
17.89
Buyback yield%
0.40
1.86
0.40
0.77
1.58
0.40
0.54
2.76
0.40
15.75
22.62
0.54
0.47
89
1.547
D/E ratiox
0.358
0.345
0.395
0.375
0.403
0.436
0.465
0.512
0.538
1.212
0.155
0.465
0.399
19
41.68
Enterprise value₩B
21.54
24.24
23.02
22.34
25.21
27.72
29.41
29.57
33.07
41.96
28.07
8.16%
4.35%
23
41.96
LT debt₩B
7.435
7.424
7.439
7.766
7.415
6.669
6.746
6.719
5.902
62.23
50.13
(5.34%)
(2.65%)
87
Revenue
₩63.45B
4.24%
1.00×
Cost of revenue
₩44.42B
4.24%
1.00×
Operating expenses
₩11.43B
3.38%
0.92×
Cash and investments
18.11%
Goodwill & intangibles
15.14%