23.17
Revenue₩B
73.75
78.60
84.15
90.95
99.46
104.9
110.8
116.4
127.1
135.7
25.77
6.40%
6.75%
23
29.92
Revenue growth%
22.32
20.30
20.90
18.99
19.73
21.72
23.26
20.88
18.70
21.64
11.13
21.64
20.89
62
27.78
Gross margin%
9.69
6.76
3.79
6.76
7.25
8.50
5.92
8.76
9.18
9.34
23.69
8.76
7.88
45
21.67
Operating margin%
13.30
11.13
11.58
14.44
12.58
13.73
11.68
10.82
9.57
7.65
18.86
10.82
11.63
56
26.63
Net margin%
14.82
17.38
15.21
17.07
18.79
17.57
19.90
19.84
21.29
19.44
22.27
19.84
18.18
7
21.71
P/E ratio (avg)x
23.89
25.80
24.24
24.51
25.10
25.57
25.43
22.52
22.80
21.46
21.00
22.80
24.37
83
6.399
EV/EBITx
19.07
16.97
17.52
14.90
15.86
14.92
14.44
14.81
14.16
12.43
37.35
14.44
14.91
66
27.82
FCF yield (avg)%
20.01
20.74
18.24
20.66
22.62
21.69
21.06
19.91
20.32
21.51
24.18
21.06
20.70
46
11.91
FCF margin%
3.48
5.54
7.44
9.01
7.85
7.94
10.56
7.98
5.15
4.86
11.45
7.94
7.65
22
1.661
FCF / Net incomex
1.958
2.035
2.106
2.338
2.715
2.908
3.408
3.596
3.559
3.843
0.382
3.559
2.811
12
25.88
ROIC%
22.28
20.13
18.35
19.87
20.19
17.87
17.20
15.63
13.71
16.13
11.64
16.13
18.11
90
16.65
Return on equity%
16.34
15.18
12.61
10.62
11.71
13.74
10.76
9.93
10.06
7.84
28.20
10.06
11.24
71
21.22
Return on assets%
16.66
18.00
17.62
18.31
20.06
18.54
19.75
19.68
22.55
21.74
4.76
19.75
19.11
46
1,571
EPS₩
2,496
2,562
2,923
3,241
3,218
3,162
3,666
3,826
4,236
4,201
1,684
5.48%
6.13%
—
23.58
EPS growth%
19.18
20.40
22.53
21.63
20.08
22.53
19.59
19.55
20.36
17.47
23.40
19.59
20.22
93
821.71
Bookvalue per sh₩
1,475
1,453
1,632
1,799
1,891
2,103
2,483
2,733
2,609
2,714
337.11
7.49%
8.09%
—
611.65
FCF per share₩
1,290
1,387
1,345
1,344
1,222
1,155
1,178
1,217
1,025
1,035
449.29
(3.26%)
(3.10%)
—
457.59
Dividend per sh₩
2,057
1,805
1,896
1,704
1,634
1,623
1,742
1,742
1,791
1,816
661.22
2.13%
(0.58%)
—
3.57
Div yield (avg)%
30.16
31.07
30.50
32.07
31.09
33.05
35.38
35.26
33.43
33.72
2.22
33.72
32.56
80
15.77
Payout ratio%
4.19
6.00
5.63
6.68
4.31
5.12
7.17
7.29
4.35
3.26
28.04
5.12
5.38
34
29.47
Shares (diluted)M
39.47
39.15
42.13
44.77
49.07
52.37
51.16
59.34
66.69
72.12
29.72
8.00%
6.64%
63
22.11
Buyback yield%
25.71
25.65
27.18
26.16
25.38
27.50
28.56
25.92
23.06
24.75
18.10
25.92
25.81
79
1.168
D/E ratiox
0.311
0.280
0.262
0.245
0.242
0.266
0.286
0.263
0.274
0.266
0.787
0.266
0.266
77
71.84
Enterprise value₩B
36.42
32.59
34.21
31.82
32.51
29.22
28.04
25.54
27.54
26.38
26.17
(4.10%)
(2.84%)
36
76.91
LT debt₩B
76.05
80.26
73.78
69.57
64.34
58.99
59.72
56.20
56.88
58.80
101.4
(1.79%)
(3.05%)
71
Revenue
₩135.7B
6.75%
1.00×
Cost of revenue
₩81.09B
6.53%
0.98×
Operating expenses
₩29.56B
7.08%
1.03×
Goodwill & intangibles
17.30%