247.0
Revenue₩B
231.1
252.7
271.9
290.1
307.6
326.5
350.1
380.1
407.6
427.4
263.5
6.80%
7.21%
29
5.78
Revenue growth%
25.78
25.89
23.96
21.24
23.13
20.70
19.45
18.36
20.09
22.12
17.41
20.09
21.68
33
7.13
Gross margin%
24.38
21.56
22.37
24.72
25.51
28.20
27.83
30.76
30.98
28.97
28.89
28.97
26.67
14
25.73
Operating margin%
9.87
8.76
7.08
6.16
4.78
5.38
3.49
5.61
6.43
8.87
12.98
5.61
6.29
91
4.66
Net margin%
0.40
1.68
0.60
1.14
0.77
3.65
5.92
7.71
7.09
5.78
12.80
5.92
2.66
40
16.37
P/E ratio (avg)x
27.81
31.02
35.20
35.98
34.16
36.02
40.30
44.20
50.11
48.55
28.14
44.20
36.00
66
14.56
EV/EBITx
25.82
26.10
23.76
23.29
21.11
18.44
19.01
19.07
17.40
15.73
18.49
18.44
20.09
77
19.63
FCF yield (avg)%
2.21
5.12
3.11
4.76
4.51
2.76
3.62
5.47
6.28
3.41
16.01
3.62
4.07
76
10.64
FCF margin%
6.65
4.53
1.77
2.14
1.00
2.10
0.50
3.23
1.61
3.12
17.10
2.10
2.12
19
0.754
FCF / Net incomex
0.461
0.494
0.463
0.491
0.482
0.503
0.542
0.502
0.547
0.521
0.993
0.521
0.498
91
14.02
ROIC%
12.92
15.75
16.91
19.67
20.49
22.88
24.62
27.24
27.61
28.20
14.32
27.24
21.68
72
13.98
Return on equity%
28.82
28.62
28.24
26.87
29.50
31.57
28.69
28.94
30.18
27.36
28.75
28.94
28.75
69
24.42
Return on assets%
10.27
13.10
11.33
13.73
12.66
11.60
11.84
14.15
16.58
16.70
22.12
14.15
12.88
8
1,817
EPS₩
860.40
820.68
898.14
945.56
1,030
1,160
1,125
1,233
1,334
1,425
1,967
6.71%
4.91%
—
16.40
EPS growth%
19.65
17.42
16.55
19.32
21.64
18.91
20.53
21.54
19.92
19.30
13.62
19.92
19.49
58
3,490
Bookvalue per sh₩
657.15
743.17
792.75
795.26
821.90
920.14
951.52
1,138
1,204
1,189
1,434
7.67%
6.78%
—
3,495
FCF per share₩
1,368
1,481
1,598
1,449
1,456
1,570
1,771
1,908
1,750
1,779
3,970
4.08%
3.00%
—
2,282
Dividend per sh₩
2,534
2,644
2,649
2,940
3,170
3,390
3,342
3,232
3,004
2,830
1,564
(2.25%)
1.00%
—
6.10
Div yield (avg)%
4.90
2.37
1.88
4.71
4.91
5.46
6.25
7.31
4.58
3.32
6.64
5.46
4.81
49
8.26
Payout ratio%
21.40
24.31
26.00
23.96
23.80
26.25
28.94
28.21
28.72
30.97
11.61
28.72
26.13
81
30.93
Shares (diluted)M
49.09
54.21
54.06
54.98
55.26
54.18
61.30
64.27
64.64
73.63
31.12
5.91%
5.67%
75
23.89
Buyback yield%
7.27
7.00
7.72
5.36
5.17
3.08
3.05
3.53
5.75
7.88
13.70
3.53
5.56
8
1.533
D/E ratiox
0.592
0.697
0.781
0.880
0.909
1.071
1.152
1.199
1.241
1.335
1.420
1.199
0.990
14
303.2
Enterprise value₩B
300.8
315.2
296.7
293.9
264.2
228.2
238.1
233.3
228.3
230.5
193.3
(2.70%)
(3.82%)
95
422.0
LT debt₩B
33.68
31.89
32.87
29.93
30.11
33.11
34.73
37.52
38.71
38.96
333.7
5.29%
1.13%
37
Revenue
₩427.4B
7.21%
1.00×
Cost of revenue
₩275.0B
7.40%
1.02×
Operating expenses
₩48.83B
6.89%
0.97×
Cash and investments
23.24%
Goodwill & intangibles
15.66%