131.8
Revenue₩B
160.7
169.4
176.9
184.5
192.7
200.2
206.2
216.8
220.1
232.9
139.8
3.86%
4.32%
85
7.00
Revenue growth%
7.87
9.09
11.74
13.68
12.99
10.03
11.33
14.06
13.44
15.64
13.16
13.44
12.36
90
9.75
Gross margin%
25.99
25.13
22.36
21.57
22.69
23.88
26.60
27.50
26.98
29.39
22.27
26.98
25.56
86
3.96
Operating margin%
27.15
24.69
24.43
26.07
23.57
25.18
22.18
19.34
20.08
19.20
22.33
20.08
24.00
36
2.35
Net margin%
23.69
24.33
23.21
25.59
23.12
22.51
21.71
24.45
23.79
24.78
26.64
23.79
23.74
60
10.99
P/E ratio (avg)x
26.43
24.68
25.61
25.23
24.59
25.76
25.99
28.87
33.45
37.73
37.16
28.87
25.88
44
34.63
EV/EBITx
21.30
20.85
23.51
23.65
22.88
26.43
27.49
29.10
26.73
29.62
24.26
27.49
25.04
81
8.07
FCF yield (avg)%
21.27
22.89
24.42
24.17
25.45
23.47
25.45
22.70
19.73
18.26
12.76
22.70
23.18
83
16.83
FCF margin%
6.16
6.48
8.87
10.87
10.46
7.95
9.90
10.22
7.32
9.96
13.65
9.90
9.39
55
0.609
FCF / Net incomex
0.964
0.842
0.810
0.726
0.768
0.706
0.618
0.577
0.515
0.555
1.268
0.577
0.716
68
6.12
ROIC%
16.76
18.27
18.97
17.54
16.75
18.11
18.94
18.96
17.85
18.88
15.64
18.88
18.19
34
6.69
Return on equity%
10.31
9.38
7.12
8.99
9.84
12.80
13.21
14.35
12.67
12.02
22.70
12.80
11.16
47
5.19
Return on assets%
20.90
18.08
18.81
16.25
17.52
16.37
18.93
21.75
20.25
20.10
26.98
20.10
18.87
23
3,586
EPS₩
3,693
3,540
4,125
4,828
4,644
4,482
4,628
4,863
5,024
5,339
3,999
2.83%
4.68%
—
20.23
EPS growth%
3.10
1.74
2.21
4.58
3.15
3.71
4.07
4.58
3.08
1.65
21.89
3.71
3.13
83
931.78
Bookvalue per sh₩
3,319
3,268
3,409
4,039
4,567
5,394
5,749
6,734
7,215
8,487
2,011
13.19%
9.79%
—
1,535
FCF per share₩
2,263
2,313
2,462
2,723
3,096
3,154
3,194
3,200
3,593
3,651
4,657
3.35%
4.95%
—
4,470
Dividend per sh₩
668.13
588.30
554.47
490.63
485.05
525.48
447.32
384.90
354.38
316.15
754.12
(8.20%)
(6.91%)
—
24.15
Div yield (avg)%
12.34
13.51
12.53
9.92
8.46
8.87
8.15
6.59
8.07
6.82
19.66
8.07
8.66
75
26.68
Payout ratio%
7.35
8.99
8.76
9.02
8.47
5.47
2.78
0.73
0.40
2.20
22.78
2.20
6.41
85
30.99
Shares (diluted)M
31.42
31.46
34.82
31.85
32.16
31.20
31.99
30.47
27.32
26.87
30.22
(3.52%)
(2.66%)
28
4.21
Buyback yield%
29.88
31.57
34.31
32.88
32.66
33.02
30.17
30.22
28.56
27.41
5.50
30.17
30.89
6
1.620
D/E ratiox
1.201
1.267
1.074
1.158
1.097
1.071
0.970
0.906
0.795
0.697
1.049
0.906
1.072
14
36.72
Enterprise value₩B
273.3
299.9
315.1
370.3
368.4
407.4
454.7
446.5
437.1
418.8
96.23
2.60%
4.62%
7
12.61
LT debt₩B
182.6
200.5
187.9
206.1
205.3
225.5
227.0
235.2
266.5
288.6
193.8
7.05%
4.40%
30
Revenue
₩232.9B
4.32%
1.00×
Cost of revenue
₩128.3B
4.19%
0.99×
Operating expenses
₩35.19B
4.43%
1.01×
Cash and investments
16.30%
Property and equipment
15.22%
Spread over hurdle
15.29%