157.6
Revenue₩B
153.9
157.1
164.3
169.8
174.5
184.3
189.8
195.0
203.2
206.6
169.3
3.43%
3.37%
18
24.52
Revenue growth%
13.18
16.08
17.29
18.92
20.53
21.81
23.55
21.56
22.01
19.65
27.41
21.81
20.09
39
23.09
Gross margin%
11.12
8.70
8.16
8.16
10.42
8.92
7.84
7.54
6.83
5.08
7.30
7.54
8.16
76
10.35
Operating margin%
34.01
32.59
32.66
33.10
30.50
31.21
29.31
32.19
29.82
31.18
12.60
31.18
31.70
31
20.87
Net margin%
11.62
12.42
14.83
13.78
15.39
14.20
11.60
10.71
13.45
11.29
11.85
11.60
12.93
54
20.98
P/E ratio (avg)x
12.64
13.85
13.98
12.87
12.51
12.85
13.30
12.50
13.64
12.72
18.61
12.85
12.86
89
13.43
EV/EBITx
11.27
11.37
13.59
14.83
17.49
19.68
20.43
24.42
29.00
31.12
13.80
24.42
18.58
51
3.26
FCF yield (avg)%
15.36
13.73
14.80
17.05
19.84
18.61
18.42
16.02
17.06
19.59
17.76
18.42
17.05
7
23.64
FCF margin%
11.78
9.93
7.51
5.52
5.30
6.08
4.91
3.43
1.91
0.40
24.66
3.43
5.41
67
1.700
FCF / Net incomex
0.402
0.389
0.465
0.457
0.499
0.580
0.582
0.590
0.609
0.678
0.845
0.590
0.540
65
18.07
ROIC%
2.35
5.10
2.80
0.40
0.40
1.47
3.07
4.38
2.42
5.06
23.39
3.07
2.61
30
29.83
Return on equity%
20.16
19.60
17.52
14.93
12.48
14.67
13.55
16.36
14.04
13.14
7.11
14.04
14.80
6
3.25
Return on assets%
10.44
8.44
7.78
6.87
5.60
7.20
4.96
5.47
5.77
3.83
10.23
5.47
6.32
91
11,816
EPS₩
13,465
13,635
15,752
17,098
19,644
19,096
18,584
20,710
22,016
20,749
12,160
1.10%
4.18%
—
3.06
EPS growth%
11.18
11.40
11.57
9.30
8.71
8.56
5.77
4.35
5.96
4.53
21.96
5.77
8.64
7
14,778
Bookvalue per sh₩
2,782
2,948
2,737
2,825
2,737
2,542
2,213
1,952
2,103
2,007
11,507
(6.01%)
(3.01%)
—
5,259
FCF per share₩
4,640
5,433
5,849
6,115
6,548
6,659
7,506
7,615
7,203
8,085
15,305
4.31%
6.64%
—
7,661
Dividend per sh₩
8,913
9,227
8,540
8,517
9,241
9,331
9,878
9,428
9,522
8,590
13,475
(1.45%)
(1.53%)
—
11.37
Div yield (avg)%
16.88
15.45
14.75
15.65
14.22
11.29
14.08
11.88
13.90
11.71
14.31
11.88
14.15
70
29.18
Payout ratio%
9.16
10.01
12.08
12.80
12.04
11.41
8.64
5.87
8.78
8.00
9.23
8.64
9.58
26
4.840
Shares (diluted)M
5.206
4.759
4.135
4.374
4.062
4.433
4.289
3.734
4.042
4.413
4.706
1.67%
(1.81%)
81
13.05
Buyback yield%
24.14
22.57
21.27
23.80
25.46
22.70
25.21
26.52
25.67
22.71
25.23
25.21
23.97
65
1.209
D/E ratiox
0.605
0.613
0.683
0.767
0.757
0.854
0.923
0.891
0.915
1.029
0.292
0.915
0.810
20
104.0
Enterprise value₩B
146.5
163.7
155.5
151.2
142.9
162.7
181.9
182.9
191.6
217.1
124.7
8.73%
4.00%
26
125.1
LT debt₩B
236.4
245.3
265.2
262.1
268.6
295.3
314.2
361.6
391.8
457.2
122.9
11.22%
8.32%
12
Revenue
₩206.6B
3.37%
1.00×
Cost of revenue
₩114.4B
3.16%
0.98×
Operating expenses
₩32.83B
3.21%
0.98×
Cash and investments
15.27%