30.32
Revenue₩B
149.3
166.2
183.0
203.8
222.1
243.9
267.1
291.2
320.2
352.3
30.95
9.67%
9.97%
39
17.48
Revenue growth%
15.51
18.03
17.52
17.50
16.11
14.37
16.81
19.53
20.97
19.36
14.29
19.36
17.51
48
5.37
Gross margin%
21.67
19.79
17.90
18.95
18.56
19.30
21.68
23.10
21.01
22.15
24.22
21.68
20.40
35
9.27
Operating margin%
5.35
7.93
6.55
8.24
9.29
10.95
10.04
7.61
6.30
5.73
14.46
7.61
7.77
56
29.67
Net margin%
25.75
24.09
25.24
24.64
23.80
22.29
23.60
23.61
21.11
20.51
27.19
22.29
23.70
74
15.29
P/E ratio (avg)x
27.36
26.74
28.39
27.77
27.14
25.75
27.25
25.06
24.58
23.45
8.443
25.06
26.94
36
17.04
EV/EBITx
37.62
44.70
51.47
52.55
60.55
70.45
75.93
79.62
84.76
101.4
26.69
79.62
65.50
57
28.92
FCF yield (avg)%
3.50
3.80
5.80
8.04
9.63
12.49
11.58
14.29
15.53
15.26
5.92
14.29
10.60
19
24.09
FCF margin%
6.86
5.21
6.95
4.77
1.78
0.69
0.88
1.88
1.48
0.40
10.84
0.88
1.83
73
0.705
FCF / Net incomex
1.016
1.156
1.214
1.178
1.283
1.290
1.218
1.122
1.037
1.163
1.143
1.163
1.170
12
6.29
ROIC%
16.36
15.91
16.22
16.58
19.55
17.94
15.61
14.54
13.24
14.51
28.28
14.54
16.06
79
13.58
Return on equity%
20.77
21.79
24.75
25.74
28.19
25.93
27.36
28.16
28.70
29.65
23.46
28.16
26.64
61
22.75
Return on assets%
17.85
19.35
17.03
14.68
17.04
19.81
19.61
17.72
20.60
20.99
7.26
19.81
18.60
76
3,421
EPS₩
1,891
1,827
1,694
1,708
1,659
1,905
2,160
2,299
2,521
2,353
3,517
7.24%
3.43%
—
11.63
EPS growth%
4.91
7.02
4.45
4.75
6.55
8.38
10.60
12.65
10.96
13.88
28.96
10.96
7.70
9
2,280
Bookvalue per sh₩
3,840
3,835
4,206
4,774
5,481
6,077
6,729
7,749
7,583
7,341
1,268
6.02%
6.91%
—
4,187
FCF per share₩
1,912
1,914
2,104
2,237
2,185
2,298
2,548
2,799
2,509
2,360
1,790
1.56%
2.76%
—
1,083
Dividend per sh₩
597.35
596.23
659.92
607.19
589.44
537.74
489.08
444.82
433.26
414.94
3,344
(6.78%)
(2.75%)
—
24.64
Div yield (avg)%
10.68
9.43
10.95
11.49
9.28
8.46
8.71
9.69
12.68
10.46
17.93
9.69
10.08
25
11.96
Payout ratio%
32.45
32.28
32.24
33.73
33.08
33.26
31.39
29.40
30.28
28.22
19.32
30.28
32.26
54
70.14
Shares (diluted)M
92.69
94.58
98.21
95.42
99.00
112.6
123.7
126.6
127.4
144.4
69.10
7.84%
4.90%
26
24.95
Buyback yield%
11.77
9.33
11.30
14.20
12.66
11.69
11.01
13.16
10.47
10.32
2.23
11.01
11.50
20
0.470
D/E ratiox
1.205
1.087
1.092
1.103
1.127
1.107
1.089
1.127
1.199
1.143
0.664
1.127
1.117
29
230.9
Enterprise value₩B
425.9
444.0
523.5
588.1
693.0
769.9
886.9
979.1
1,076
1,097
132.7
9.62%
11.54%
94
111.1
LT debt₩B
95.75
105.5
102.3
106.5
122.9
139.6
160.4
164.9
178.9
202.9
119.7
10.54%
9.05%
17
Revenue
₩352.3B
9.97%
1.00×
Cost of revenue
₩246.6B
9.97%
1.00×
Operating expenses
₩68.65B
10.72%
1.07×