124.2
Revenue₩B
127.4
125.7
124.4
128.4
132.8
132.2
133.4
133.7
133.0
131.5
137.9
(0.19%)
0.24%
46
4.08
Revenue growth%
15.67
13.97
15.99
17.45
14.53
16.27
16.23
14.03
11.21
8.34
13.30
14.03
15.10
73
9.22
Gross margin%
26.33
28.86
27.29
24.82
25.22
26.94
29.87
31.05
31.00
30.33
21.57
30.33
28.07
84
6.00
Operating margin%
19.09
21.89
22.60
20.68
23.66
26.59
24.29
25.50
27.21
30.09
27.70
26.59
23.97
73
2.40
Net margin%
13.76
12.58
15.39
14.87
15.89
15.29
18.06
18.66
21.27
19.71
22.63
18.66
15.64
44
13.01
P/E ratio (avg)x
11.53
12.82
14.73
16.41
18.71
21.04
23.33
25.94
25.40
28.48
13.80
25.40
19.88
23
16.30
EV/EBITx
35.77
34.04
37.94
35.58
41.26
43.72
50.93
47.57
49.18
54.04
36.26
49.18
42.49
36
11.46
FCF yield (avg)%
27.58
26.33
25.25
27.71
29.47
31.34
33.77
35.62
37.16
34.87
8.71
34.87
30.40
62
15.39
FCF margin%
10.85
10.85
12.59
10.41
11.16
13.21
12.82
13.48
11.76
12.20
20.16
12.82
11.98
21
1.785
FCF / Net incomex
0.165
0.175
0.161
0.172
0.185
0.171
0.159
0.141
0.151
0.160
1.534
0.159
0.163
33
17.22
ROIC%
14.35
17.08
19.54
20.09
17.80
19.45
19.42
17.25
16.48
16.30
15.37
17.25
17.53
77
28.70
Return on equity%
33.96
34.26
35.75
34.35
37.29
40.03
42.22
40.77
40.41
40.54
18.07
40.54
38.66
23
28.43
Return on assets%
16.47
14.70
13.16
15.55
12.56
13.04
11.46
11.28
11.62
12.30
17.30
11.62
12.80
35
6,693
EPS₩
11,608
11,540
12,218
12,728
14,526
15,305
16,266
17,660
18,503
19,229
7,299
5.77%
5.46%
—
28.90
EPS growth%
1.27
0.88
1.67
0.63
1.20
0.40
0.40
0.40
0.40
2.43
24.65
0.40
0.75
18
2,401
Bookvalue per sh₩
4,163
4,163
4,321
3,911
3,736
3,750
3,626
3,797
4,219
3,900
5,011
0.86%
(0.92%)
—
3,965
FCF per share₩
1,992
2,021
2,167
2,571
2,875
2,878
3,037
3,549
3,971
3,978
5,740
6.71%
8.34%
—
5,437
Dividend per sh₩
4,359
4,182
4,749
5,342
5,734
6,469
6,484
6,088
7,124
7,243
1,987
4.78%
4.62%
—
3.49
Div yield (avg)%
23.08
24.77
24.50
24.63
25.84
25.82
24.02
22.88
25.62
26.44
27.55
25.62
24.70
49
8.22
Payout ratio%
19.68
21.08
20.63
22.75
25.27
22.41
22.51
22.13
21.89
23.33
29.39
22.41
22.27
32
8.947
Shares (diluted)M
6.746
7.052
6.475
6.005
6.198
5.507
6.016
6.123
6.735
6.193
8.622
(0.02%)
(2.08%)
88
3.64
Buyback yield%
16.92
16.99
15.90
17.42
18.52
18.36
20.96
20.47
19.96
20.74
18.77
20.47
18.44
29
1.056
D/E ratiox
1.313
1.484
1.498
1.690
1.688
1.829
1.996
2.080
2.238
2.255
0.362
2.080
1.760
40
120.4
Enterprise value₩B
79.59
73.69
78.94
71.65
70.63
72.25
71.05
65.50
64.99
71.95
42.48
0.37%
(1.86%)
64
57.07
LT debt₩B
102.6
97.62
88.13
90.37
96.61
95.43
84.02
71.57
71.17
65.35
9.597
(7.52%)
(4.35%)
28
Revenue
₩131.5B
0.24%
1.00×
Cost of revenue
₩83.68B
(0.01%)
0.98×
Operating expenses
₩23.80B
0.40%
1.02×
Goodwill & intangibles
21.19%
Property and equipment
20.29%
Cash and investments
15.85%