575.1
Revenue₩B
341.0
363.2
388.1
425.7
457.4
489.7
516.2
553.8
608.9
648.8
624.1
7.24%
7.41%
82
22.28
Revenue growth%
23.98
21.69
20.70
18.76
18.21
16.87
15.67
15.37
14.31
12.85
4.10
15.37
17.54
24
19.58
Gross margin%
12.92
12.17
13.18
13.08
10.71
8.73
7.44
6.92
7.97
5.32
5.13
7.44
9.72
60
25.13
Operating margin%
30.88
32.84
32.93
33.50
36.25
36.33
38.36
36.96
34.46
34.76
22.04
36.33
34.61
8
13.05
Net margin%
22.64
20.26
18.00
17.48
16.35
18.92
16.42
14.99
16.95
15.89
24.43
16.42
17.21
52
33.57
P/E ratio (avg)x
28.07
25.27
25.39
27.00
25.20
27.29
25.02
27.59
27.06
26.91
9.838
27.06
26.95
25
27.34
EV/EBITx
18.66
18.93
18.50
15.89
15.57
16.73
16.90
16.95
15.49
14.05
31.30
16.73
16.82
81
23.12
FCF yield (avg)%
26.28
24.87
27.75
29.51
29.10
26.76
26.74
23.79
25.74
24.22
19.35
25.74
26.51
50
26.46
FCF margin%
0.41
0.40
2.73
4.55
5.33
5.03
2.46
0.94
2.72
2.93
16.90
2.72
2.72
63
1.557
FCF / Net incomex
1.579
1.625
1.773
1.581
1.616
1.812
1.894
1.979
2.172
2.406
1.155
1.979
1.793
29
10.93
ROIC%
20.90
23.80
25.46
23.10
21.52
23.56
20.57
23.04
25.34
25.02
11.16
23.56
23.33
32
11.65
Return on equity%
14.50
15.72
14.03
15.78
16.39
14.57
15.24
12.55
11.49
12.64
22.15
12.64
14.53
21
4.57
Return on assets%
11.39
12.86
14.45
17.26
17.13
14.65
15.41
15.33
14.57
15.37
8.85
15.33
14.99
43
1,934
EPS₩
597.25
585.13
616.01
643.27
665.17
700.34
715.93
788.05
827.31
931.58
2,122
6.97%
3.75%
—
21.33
EPS growth%
22.60
21.27
24.20
22.14
19.25
17.49
15.27
15.79
17.76
19.46
19.43
17.49
19.36
26
1,480
Bookvalue per sh₩
1,936
2,073
2,135
2,059
2,091
2,318
2,187
2,294
2,475
2,451
2,755
3.24%
3.06%
—
1,694
FCF per share₩
2,668
2,638
2,549
2,535
2,413
2,553
2,326
2,340
2,407
2,517
1,934
0.84%
(0.30%)
—
1,700
Dividend per sh₩
2,180
2,474
2,615
2,639
2,602
2,789
3,289
3,323
3,443
4,005
1,524
9.01%
5.71%
—
23.54
Div yield (avg)%
36.67
36.76
38.53
39.17
37.19
38.48
40.64
40.06
38.80
37.29
5.91
38.80
38.50
93
4.46
Payout ratio%
19.43
17.51
16.08
15.09
14.03
11.33
11.68
13.61
12.31
14.97
24.33
12.31
14.50
86
79.95
Shares (diluted)M
143.3
143.1
156.2
171.0
180.3
196.0
187.7
206.8
232.5
237.0
78.26
5.62%
6.66%
34
17.65
Buyback yield%
18.33
15.85
18.29
17.90
17.35
19.75
18.01
17.62
17.45
17.17
25.24
17.62
17.76
78
0.816
D/E ratiox
0.181
0.159
0.159
0.140
0.145
0.145
0.146
0.130
0.120
0.108
1.335
0.130
0.145
52
198.1
Enterprise value₩B
220.2
227.3
242.3
261.3
263.7
314.0
356.9
392.9
393.4
441.2
577.6
10.84%
8.40%
71
585.4
LT debt₩B
162.9
183.0
217.7
222.6
266.9
294.0
305.0
334.0
364.2
416.5
497.3
9.31%
11.77%
62
Revenue
₩648.8B
7.41%
1.00×
Cost of revenue
₩408.0B
7.43%
1.00×
Operating expenses
₩144.0B
7.69%
1.03×
Goodwill & intangibles
18.19%