466.1
Revenue₩B
591.8
607.6
632.4
650.7
678.9
711.3
731.0
759.9
787.3
835.2
495.9
4.23%
4.05%
67
14.80
Revenue growth%
20.63
18.89
19.11
21.51
19.61
20.97
23.16
20.67
18.02
16.14
13.19
20.67
20.12
37
12.91
Gross margin%
16.28
17.88
19.99
20.60
18.59
21.33
18.77
19.19
18.63
19.19
11.18
19.19
18.98
24
17.74
Operating margin%
19.77
19.49
16.77
15.74
16.96
14.55
16.97
19.04
17.30
15.19
24.57
16.97
16.97
86
12.62
Net margin%
23.76
24.17
23.68
21.70
23.42
21.31
23.38
26.20
25.23
25.97
14.55
25.23
23.72
8
31.98
P/E ratio (avg)x
7.674
8.728
8.621
9.919
10.39
12.23
13.98
14.59
14.20
15.16
22.79
14.20
11.31
28
10.63
EV/EBITx
38.71
41.60
42.99
45.40
51.29
52.51
55.83
63.48
63.20
58.84
18.08
58.84
51.90
91
18.85
FCF yield (avg)%
19.69
17.38
17.55
15.55
17.26
19.57
21.03
22.42
21.97
19.28
20.92
21.03
19.42
30
10.56
FCF margin%
16.98
17.80
17.74
15.51
14.32
12.29
14.71
13.80
11.00
8.03
14.90
12.29
14.52
62
1.146
FCF / Net incomex
0.591
0.566
0.604
0.709
0.793
0.910
1.032
0.965
1.080
1.193
0.495
1.032
0.852
34
25.50
ROIC%
0.40
0.40
0.40
2.11
0.40
0.40
0.40
0.40
0.40
1.39
10.62
0.40
0.40
8
12.64
Return on equity%
13.07
14.81
12.00
10.18
13.12
11.92
13.55
12.92
11.51
11.54
27.35
11.92
12.46
90
16.46
Return on assets%
15.63
13.67
15.83
14.06
13.45
13.31
14.03
12.91
15.11
14.65
16.31
14.03
14.04
48
25,306
EPS₩
45,850
44,724
52,991
51,931
61,588
62,513
73,055
80,633
96,562
104,983
26,149
11.26%
9.11%
—
2.94
EPS growth%
11.21
8.87
9.60
11.75
13.07
15.74
16.57
16.67
17.35
19.04
2.06
16.67
14.40
95
8,335
Bookvalue per sh₩
25,519
22,704
23,941
25,762
28,027
25,646
26,503
26,309
25,949
25,061
48,100
(2.21%)
(1.36%)
—
44,763
FCF per share₩
14,363
15,337
14,141
14,957
15,231
14,076
15,867
15,420
15,795
17,941
12,470
3.33%
2.30%
—
40,685
Dividend per sh₩
40,800
47,925
51,501
52,909
51,218
51,969
58,066
63,996
72,320
86,271
24,307
10.99%
8.09%
—
26.13
Div yield (avg)%
1.02
2.69
1.02
3.54
4.00
6.18
8.77
9.48
9.18
8.62
15.91
8.77
5.09
28
2.44
Payout ratio%
6.96
5.04
7.38
6.65
4.16
1.77
3.04
5.53
8.34
8.68
16.38
5.53
6.09
67
12.82
Shares (diluted)M
12.41
13.79
12.47
13.16
13.53
13.98
14.59
15.80
15.97
16.74
12.38
4.35%
3.78%
21
14.18
Buyback yield%
6.81
8.35
9.94
11.03
10.57
10.27
10.89
10.59
12.50
14.06
14.03
10.89
10.58
91
0.836
D/E ratiox
2.242
2.484
2.314
2.482
2.398
2.571
2.732
3.076
3.255
3.562
0.517
3.076
2.528
89
334.1
Enterprise value₩B
691.5
616.8
615.5
612.8
583.1
557.7
570.9
553.3
491.1
475.8
663.9
(3.99%)
(4.33%)
68
579.3
LT debt₩B
573.4
602.9
580.1
631.1
675.1
695.9
754.0
740.0
802.2
760.7
96.85
2.42%
3.44%
20
Revenue
₩835.2B
4.05%
1.00×
Cost of revenue
₩426.3B
3.67%
0.96×
Operating expenses
₩153.8B
4.71%
1.07×
Goodwill & intangibles
22.72%