504.9
Revenue₩B
418.1
432.5
438.6
448.0
463.4
477.6
484.2
487.4
510.3
535.4
542.1
2.93%
3.01%
86
26.82
Revenue growth%
3.35
2.09
2.03
0.40
0.40
0.40
3.09
0.40
2.32
0.40
9.24
0.40
1.22
22
6.70
Gross margin%
25.56
26.63
25.31
22.35
20.07
19.13
18.46
18.49
19.96
21.96
14.78
19.13
21.02
22
10.12
Operating margin%
13.46
11.71
11.77
14.63
15.90
15.44
13.61
12.31
9.58
9.68
24.16
12.31
12.89
49
11.00
Net margin%
11.67
14.10
13.94
16.44
16.72
18.01
17.93
18.29
20.93
21.13
5.19
18.29
17.33
94
28.23
P/E ratio (avg)x
26.94
23.12
23.52
22.75
23.07
20.30
21.23
21.01
22.29
23.00
7.428
21.23
22.88
15
14.47
EV/EBITx
28.79
30.88
33.35
36.87
34.59
36.82
33.56
35.78
38.08
42.25
21.26
36.82
35.18
65
19.05
FCF yield (avg)%
2.22
3.11
1.82
0.40
0.40
0.80
3.73
2.59
3.59
2.42
25.83
2.59
2.32
7
9.75
FCF margin%
11.37
11.01
12.56
11.38
14.00
14.27
11.82
11.00
12.70
13.09
5.64
12.70
12.19
35
0.720
FCF / Net incomex
2.437
2.525
2.597
2.695
3.190
3.533
3.551
3.520
4.163
4.086
1.210
3.551
3.355
75
3.14
ROIC%
8.40
9.74
8.19
5.39
4.40
3.82
6.68
7.58
10.09
8.79
19.29
7.58
7.89
68
21.21
Return on equity%
10.36
8.65
11.42
11.46
8.57
11.57
13.07
12.76
11.05
13.67
12.71
12.76
11.44
57
20.96
Return on assets%
31.28
33.58
32.29
33.19
32.90
33.74
35.44
34.84
34.72
34.95
10.02
34.84
33.66
14
10,490
EPS₩
9,561
9,204
9,919
11,206
10,822
11,902
13,088
13,665
12,718
11,897
11,196
1.91%
2.68%
—
20.89
EPS growth%
6.31
6.50
9.25
11.70
11.91
9.91
7.87
8.16
10.27
13.23
19.59
9.91
9.58
12
9,902
Bookvalue per sh₩
12,168
12,605
14,223
13,973
16,442
18,203
20,026
24,037
25,911
31,093
9,716
13.59%
10.23%
—
7,594
FCF per share₩
3,663
3,489
3,245
3,468
3,396
3,081
3,240
3,367
3,393
3,584
13,748
1.08%
0.65%
—
2,847
Dividend per sh₩
2,730
2,462
2,641
2,604
2,381
2,343
1,977
1,822
1,740
1,519
13,455
(8.60%)
(6.21%)
—
26.16
Div yield (avg)%
15.61
13.91
14.43
12.83
10.53
9.74
9.73
7.45
9.26
10.41
2.89
9.73
10.47
18
24.52
Payout ratio%
5.04
5.10
2.43
3.46
1.18
0.54
1.80
3.98
3.26
0.87
29.71
1.80
2.85
27
23.95
Shares (diluted)M
27.69
30.16
28.25
28.83
27.69
31.30
33.43
36.69
40.02
43.41
23.87
9.41%
5.59%
81
5.90
Buyback yield%
21.49
21.11
24.08
21.42
23.68
24.14
23.20
24.19
23.05
24.99
20.33
24.14
23.44
35
0.158
D/E ratiox
1.154
1.183
1.022
1.036
0.986
1.023
0.989
1.012
0.864
0.940
0.273
0.989
1.017
70
308.5
Enterprise value₩B
465.5
463.2
414.0
386.4
374.8
370.7
364.4
382.2
348.8
377.0
695.9
0.12%
(2.82%)
28
640.3
LT debt₩B
113.0
112.2
112.9
115.2
110.9
102.0
100.4
99.55
99.74
92.49
317.5
(3.57%)
(3.03%)
20
Revenue
₩535.4B
3.01%
1.00×
Cost of revenue
₩293.1B
3.00%
1.00×
Operating expenses
₩111.2B
3.41%
1.04×