328.6
Revenue₩B
182.4
192.8
207.2
224.1
237.4
247.7
264.1
283.7
304.1
317.8
362.1
6.01%
6.11%
69
11.78
Revenue growth%
7.95
7.25
5.69
3.52
3.08
2.85
0.40
1.41
0.40
0.57
21.10
0.57
2.97
89
9.87
Gross margin%
14.56
15.75
13.99
16.24
14.31
12.70
11.79
11.92
12.02
11.75
17.60
11.92
13.35
36
28.06
Operating margin%
19.72
19.31
16.89
17.37
15.58
15.10
14.51
13.43
15.75
18.68
22.05
15.10
16.32
64
16.47
Net margin%
10.04
9.60
9.38
7.12
5.41
6.03
4.93
3.92
1.70
2.05
9.69
3.92
5.72
57
13.12
P/E ratio (avg)x
19.68
22.18
25.51
26.32
25.01
23.02
24.81
27.70
27.27
26.72
12.28
26.72
25.26
63
33.90
EV/EBITx
32.53
28.36
27.31
28.70
24.97
24.16
26.16
28.52
31.33
33.51
31.92
28.52
28.44
6
21.79
FCF yield (avg)%
10.17
12.28
13.20
14.45
16.27
16.65
17.25
14.51
13.79
15.79
3.06
15.79
14.48
7
23.34
FCF margin%
15.28
17.32
19.58
20.84
20.60
18.28
18.14
17.75
16.78
14.46
11.59
17.75
17.95
24
1.033
FCF / Net incomex
1.577
1.659
1.713
1.848
1.688
1.683
1.540
1.364
1.385
1.281
0.712
1.385
1.618
36
25.57
ROIC%
24.95
25.68
23.10
22.23
21.08
20.66
18.00
19.18
20.24
22.47
19.07
20.24
21.66
43
25.54
Return on equity%
0.40
0.40
0.40
3.36
6.09
6.46
7.89
7.35
6.43
4.60
22.30
6.46
5.35
84
28.25
Return on assets%
6.72
6.40
6.01
7.75
6.07
7.12
8.75
6.94
5.52
5.37
10.57
6.94
6.56
24
4,499
EPS₩
3,001
3,195
3,137
3,264
3,468
3,126
3,430
3,448
3,094
3,478
4,880
0.06%
2.45%
—
16.87
EPS growth%
34.60
34.17
34.76
36.16
36.66
37.29
38.86
37.82
37.96
35.96
4.54
37.82
36.41
66
10,094
Bookvalue per sh₩
8,562
8,188
9,654
11,092
10,753
10,843
11,184
12,018
11,554
11,311
2,251
1.02%
3.64%
—
8,142
FCF per share₩
1,665
1,582
1,739
1,653
1,805
1,985
2,099
2,161
2,404
2,615
6,614
7.69%
3.82%
—
5,689
Dividend per sh₩
3,001
2,937
2,932
3,224
3,754
3,859
3,876
4,488
5,371
5,670
6,359
8.60%
7.70%
—
29.06
Div yield (avg)%
8.83
6.35
5.14
6.36
6.26
4.63
7.45
9.40
7.03
6.01
14.26
7.03
6.36
65
11.99
Payout ratio%
22.31
22.20
23.44
22.62
25.47
23.04
21.48
21.47
22.38
23.91
5.88
22.38
22.50
24
37.90
Shares (diluted)M
38.64
42.25
38.09
40.71
43.06
39.58
39.84
37.93
36.22
35.00
38.53
(4.06%)
(0.05%)
29
19.13
Buyback yield%
36.59
34.51
34.90
36.42
38.45
36.28
36.12
35.60
36.71
37.71
17.53
36.28
36.35
79
0.451
D/E ratiox
0.722
0.785
0.680
0.727
0.680
0.666
0.670
0.720
0.753
0.703
1.300
0.703
0.711
76
198.1
Enterprise value₩B
320.5
348.9
380.7
365.9
370.9
420.0
384.3
410.1
420.5
463.8
339.8
4.57%
4.24%
91
368.7
LT debt₩B
216.8
258.6
305.1
301.1
337.6
356.2
353.0
417.8
425.7
462.1
105.3
6.48%
9.54%
70
Revenue
₩317.8B
6.11%
1.00×
Cost of revenue
₩187.4B
6.33%
1.02×
Operating expenses
₩68.77B
5.82%
0.97×
Cash and investments
15.89%
Goodwill & intangibles
15.40%