375.3
Revenue₩B
442.1
475.9
503.8
526.4
564.4
606.1
625.7
670.3
718.6
746.2
395.0
5.74%
6.15%
16
24.23
Revenue growth%
17.69
19.30
18.51
18.52
18.56
18.55
16.30
15.57
16.56
17.88
5.94
16.56
18.19
78
7.52
Gross margin%
17.45
15.26
17.67
17.48
15.28
12.98
11.25
12.98
13.93
14.74
24.44
12.98
15.00
12
2.59
Operating margin%
7.82
9.55
11.25
11.11
8.30
6.35
4.51
2.96
3.83
3.70
27.01
3.83
7.08
76
22.55
Net margin%
3.70
2.76
2.10
1.06
0.40
1.99
0.82
0.40
0.85
0.40
5.04
0.82
0.96
28
36.94
P/E ratio (avg)x
24.05
22.49
22.38
21.12
22.10
23.20
24.55
22.60
22.99
22.69
6.038
22.99
22.65
17
19.81
EV/EBITx
41.20
38.45
44.93
43.06
45.04
45.42
44.38
42.54
48.86
54.48
9.858
45.42
44.66
16
9.21
FCF yield (avg)%
16.36
16.87
18.97
16.03
15.27
15.53
12.66
12.65
10.26
11.35
19.34
12.65
15.40
73
10.27
FCF margin%
20.80
22.84
25.51
22.60
24.76
22.29
22.32
24.47
24.03
25.57
9.72
24.03
23.44
25
1.169
FCF / Net incomex
0.544
0.541
0.625
0.683
0.793
0.873
0.929
0.939
0.983
1.076
1.610
0.939
0.833
84
8.58
ROIC%
18.41
20.85
18.62
20.31
17.95
19.08
21.00
23.82
23.91
24.58
2.07
23.82
20.58
88
6.25
Return on equity%
25.84
25.21
26.28
26.48
27.26
24.74
24.86
26.54
24.16
23.60
7.96
24.74
25.53
52
24.51
Return on assets%
19.52
19.17
16.77
19.59
18.79
16.61
19.15
20.12
20.67
22.05
3.93
20.12
19.34
68
2,973
EPS₩
2,968
3,039
3,101
3,455
3,586
3,704
4,149
3,949
4,172
4,258
3,210
3.50%
4.25%
—
22.82
EPS growth%
26.92
28.90
29.99
29.68
30.13
29.22
31.82
29.22
27.91
30.25
23.90
29.22
29.45
10
2,217
Bookvalue per sh₩
1,327
1,253
1,254
1,222
1,287
1,243
1,118
1,176
1,182
1,153
3,034
(2.17%)
(2.52%)
—
3,237
FCF per share₩
2,210
2,577
2,919
3,284
3,690
4,036
4,466
4,395
5,072
5,566
2,207
8.57%
11.75%
—
3,179
Dividend per sh₩
2,909
2,733
2,686
2,576
2,852
2,702
2,660
2,757
2,533
2,350
2,534
(3.80%)
(2.11%)
—
3.65
Div yield (avg)%
14.14
16.69
16.57
16.67
15.82
17.47
14.92
15.35
16.74
18.41
19.88
16.74
16.62
16
23.05
Payout ratio%
28.80
28.86
31.06
32.96
32.96
34.22
36.21
37.29
39.86
42.06
12.60
37.29
33.59
52
37.98
Shares (diluted)M
40.98
41.89
44.90
41.22
44.18
41.88
42.55
40.64
44.54
40.76
38.67
(1.60%)
(0.04%)
28
9.14
Buyback yield%
24.51
22.73
22.05
21.62
24.48
26.72
28.35
29.41
28.50
27.24
5.14
28.35
25.62
67
0.762
D/E ratiox
1.226
1.350
1.323
1.391
1.581
1.668
1.850
2.163
2.362
2.568
1.439
2.163
1.624
21
232.4
Enterprise value₩B
746.3
801.9
815.0
917.6
958.4
1,062
1,118
1,177
1,355
1,398
470.5
7.85%
6.31%
37
65.96
LT debt₩B
209.3
229.7
240.1
240.4
249.1
242.5
261.2
270.7
264.4
295.9
56.64
3.51%
3.32%
12
Revenue
₩746.2B
6.15%
1.00×
Cost of revenue
₩410.2B
6.21%
1.01×
Operating expenses
₩124.1B
6.10%
1.00×