460.0
Revenue₩B
419.0
438.1
460.7
472.8
482.7
493.2
513.7
542.7
573.2
473.6
541.9
3.93%
3.90%
82
10.25
Revenue growth%
4.98
7.65
6.73
6.97
9.65
9.80
7.84
7.61
6.53
25.74
13.40
7.84
7.29
21
15.24
Gross margin%
4.40
3.81
5.83
8.80
10.82
9.51
12.15
9.68
6.96
26.28
26.70
9.68
7.88
77
15.38
Operating margin%
24.56
22.52
24.83
23.86
21.00
22.17
24.13
26.28
27.89
15.50
5.00
24.13
23.99
86
4.47
Net margin%
0.40
0.40
1.06
2.24
0.40
1.48
0.40
0.40
0.40
21.67
9.86
0.40
0.40
75
33.46
P/E ratio (avg)x
24.10
26.55
31.78
35.88
41.72
49.12
57.16
66.27
76.73
24.50
32.90
57.16
38.80
23
15.46
EV/EBITx
12.01
12.25
14.22
15.49
18.19
18.61
18.98
20.68
20.82
28.04
23.80
18.98
16.84
42
28.84
FCF yield (avg)%
21.09
21.65
19.92
17.87
20.59
20.61
22.64
23.01
23.19
9.35
20.68
22.64
21.37
81
10.16
FCF margin%
12.41
11.36
9.66
10.38
9.17
9.76
9.96
9.34
9.13
9.83
23.20
9.34
9.86
7
1.038
FCF / Net incomex
0.281
0.310
0.286
0.251
0.269
0.299
0.273
0.290
0.317
0.919
1.439
0.290
0.288
85
26.65
ROIC%
3.62
2.76
3.47
5.89
8.78
9.12
11.56
11.20
11.70
12.84
19.76
11.20
7.33
84
12.36
Return on equity%
21.62
24.48
23.15
25.75
26.52
27.44
28.56
28.25
26.60
18.02
25.29
27.44
26.14
65
15.54
Return on assets%
24.48
22.13
19.93
18.98
17.22
15.49
17.97
19.29
17.53
29.28
6.89
17.53
19.13
94
2,760
EPS₩
648.25
646.20
588.36
637.08
668.72
617.30
558.62
487.30
490.99
2,858
3,276
(5.08%)
(1.89%)
—
28.92
EPS growth%
8.22
6.94
7.40
8.18
7.39
8.31
10.86
9.07
7.85
9.56
27.54
8.31
8.02
87
1,174
Bookvalue per sh₩
3,685
4,191
4,829
5,422
5,787
5,701
6,344
6,720
7,708
1,078
4,287
7.29%
8.66%
—
3,988
FCF per share₩
1,249
1,260
1,312
1,366
1,518
1,684
1,696
1,772
1,795
3,110
4,129
5.62%
6.97%
—
3,135
Dividend per sh₩
2,022
2,288
2,539
2,558
2,418
2,548
2,936
3,107
2,989
4,034
864.98
3.17%
6.12%
—
28.97
Div yield (avg)%
12.65
15.62
17.59
17.22
17.12
15.78
18.65
20.28
20.72
28.32
9.93
18.65
17.17
46
24.08
Payout ratio%
1.02
0.40
1.72
2.65
2.40
0.40
0.40
0.40
0.59
22.33
28.80
0.40
0.80
81
58.71
Shares (diluted)M
61.09
69.70
64.72
69.83
66.64
66.13
67.84
66.37
63.07
59.35
60.39
(2.02%)
(0.66%)
80
6.71
Buyback yield%
15.15
15.04
17.41
18.11
19.06
18.28
18.69
15.85
18.45
3.34
5.53
18.45
17.76
46
1.795
D/E ratiox
0.460
0.444
0.441
0.427
0.430
0.460
0.485
0.527
0.577
0.775
0.616
0.485
0.460
43
495.5
Enterprise value₩B
1,002
1,164
1,180
1,288
1,274
1,456
1,395
1,622
1,649
567.3
387.0
5.07%
6.81%
15
193.1
LT debt₩B
730.8
799.3
813.9
813.5
910.1
862.1
923.9
950.5
1,061
45.91
433.2
5.46%
5.05%
16
Revenue
₩573.2B
3.90%
1.00×
Cost of revenue
₩296.0B
3.99%
1.01×
Operating expenses
₩77.02B
3.52%
0.96×
Cash and investments
16.72%