185.0
Revenue₩B
91.01
96.41
104.4
110.6
119.3
127.4
138.5
152.5
167.7
185.2
192.1
9.19%
8.33%
66
18.01
Revenue growth%
20.28
20.10
18.76
19.02
19.28
17.88
18.21
16.38
18.98
17.68
18.47
17.88
18.87
26
15.42
Gross margin%
19.55
22.16
21.71
23.98
25.76
24.57
24.68
23.04
25.61
24.60
26.71
24.60
24.27
30
27.53
Operating margin%
25.43
24.27
26.97
29.73
28.69
30.35
30.89
29.54
30.26
29.25
18.06
30.26
29.40
58
27.94
Net margin%
26.90
26.02
26.20
28.12
30.36
32.55
34.13
33.47
33.77
32.75
26.28
33.47
31.46
13
22.83
P/E ratio (avg)x
13.43
13.30
14.79
15.46
13.91
12.63
12.71
12.58
12.48
12.02
32.85
12.58
13.00
91
12.10
EV/EBITx
11.33
9.978
9.626
8.941
8.024
7.839
7.414
7.752
8.066
7.729
7.336
7.752
8.045
72
13.06
FCF yield (avg)%
23.13
23.29
24.77
23.10
23.63
22.23
20.10
17.45
16.79
15.14
21.53
17.45
22.67
37
26.95
FCF margin%
4.37
5.63
4.87
7.86
10.36
8.18
9.02
6.82
3.85
1.43
29.84
6.82
6.23
8
0.466
FCF / Net incomex
2.343
2.448
2.660
2.905
3.311
3.385
3.771
4.503
4.792
5.112
1.468
4.503
3.348
33
24.76
ROIC%
0.40
2.88
0.40
2.56
4.99
4.37
3.40
2.41
1.79
1.19
11.59
2.41
2.48
39
28.36
Return on equity%
4.19
6.37
8.19
10.48
9.64
10.85
11.16
10.12
10.32
10.53
11.66
10.53
10.22
57
14.02
Return on assets%
30.38
33.05
30.39
28.70
30.16
30.83
32.71
32.30
31.16
29.48
28.48
31.16
30.61
40
14,250
EPS₩
22,824
21,133
18,461
18,202
20,106
21,629
23,887
21,507
21,166
22,968
15,419
2.70%
(0.01%)
—
17.57
EPS growth%
16.04
17.00
16.53
14.39
16.28
13.79
11.70
14.65
16.32
16.82
20.54
14.65
16.16
76
17,427
Bookvalue per sh₩
14,015
13,409
12,919
12,309
12,225
13,203
14,635
15,538
14,818
16,357
17,687
6.00%
1.36%
—
6,480
FCF per share₩
29,458
31,921
33,234
32,779
35,451
38,182
43,778
41,564
40,055
47,155
22,023
5.87%
6.41%
—
23,958
Dividend per sh₩
29,921
31,088
31,570
35,994
37,409
40,515
42,620
47,225
53,218
57,507
22,107
8.98%
8.05%
—
25.66
Div yield (avg)%
9.92
8.82
11.40
12.17
14.76
12.36
11.32
13.21
12.28
11.89
21.35
12.28
12.03
66
25.55
Payout ratio%
5.47
3.62
5.05
6.53
5.67
7.58
7.25
8.56
10.53
10.67
11.83
8.56
6.89
87
8.768
Shares (diluted)M
10.65
12.66
13.93
15.77
17.27
18.49
20.76
25.01
27.91
28.13
9.030
10.25%
10.74%
77
12.56
Buyback yield%
7.86
5.88
4.18
6.18
5.30
3.12
4.52
5.87
6.53
3.63
24.34
4.52
5.58
57
1.647
D/E ratiox
0.159
0.170
0.178
0.210
0.227
0.241
0.232
0.234
0.239
0.245
0.790
0.239
0.229
55
172.7
Enterprise value₩B
216.9
242.5
267.0
303.3
340.6
355.0
421.5
464.2
507.1
552.4
174.1
10.16%
10.43%
85
135.2
LT debt₩B
89.89
83.85
89.81
92.96
83.78
76.25
78.42
80.51
71.68
70.71
109.4
(3.33%)
(2.00%)
15
Revenue
₩185.2B
8.33%
1.00×
Cost of revenue
₩110.2B
8.22%
0.99×
Operating expenses
₩27.28B
7.49%
0.92×