158.7
Revenue₩B
236.5
257.1
284.8
312.5
343.2
376.7
407.8
442.2
481.2
530.1
172.6
9.08%
9.17%
93
24.57
Revenue growth%
13.52
14.40
16.20
17.38
16.35
18.78
19.06
21.57
21.20
19.79
2.19
19.79
18.08
42
29.59
Gross margin%
29.74
30.45
32.15
34.06
32.41
33.72
31.51
30.83
32.22
34.78
18.32
32.22
32.19
41
14.89
Operating margin%
9.13
6.92
8.70
11.56
9.19
8.18
7.28
8.59
9.68
10.47
7.76
8.59
8.91
14
7.12
Net margin%
20.97
22.64
20.48
18.40
19.60
19.90
18.66
20.01
18.24
16.61
28.04
18.66
19.75
40
19.71
P/E ratio (avg)x
31.98
34.34
31.67
30.39
30.75
31.52
33.32
35.93
40.94
41.97
26.51
35.93
32.65
61
6.188
EV/EBITx
23.99
25.28
23.68
23.71
25.05
24.30
27.76
27.21
28.02
28.10
15.24
27.76
25.17
50
20.32
FCF yield (avg)%
15.72
14.51
13.42
16.21
14.23
16.13
18.85
18.92
16.45
15.56
28.60
16.45
15.92
74
11.62
FCF margin%
28.01
27.49
30.09
31.94
30.64
30.39
29.44
26.93
27.89
28.79
23.57
28.79
29.11
35
1.470
FCF / Net incomex
0.676
0.690
0.610
0.555
0.578
0.547
0.523
0.496
0.477
0.502
1.418
0.502
0.551
57
22.85
ROIC%
17.02
19.80
17.97
15.86
13.90
16.49
15.99
18.85
21.61
20.29
25.45
18.85
17.50
56
6.70
Return on equity%
16.24
15.80
13.96
15.87
13.77
13.75
15.31
17.70
18.19
18.22
17.69
17.70
15.84
65
13.50
Return on assets%
14.35
11.74
11.45
12.55
10.36
7.97
8.81
8.36
9.71
11.48
11.23
8.81
10.90
29
3,957
EPS₩
4,709
5,010
5,199
5,597
6,047
6,830
6,691
7,626
7,753
8,864
4,066
7.95%
7.35%
—
20.65
EPS growth%
18.84
18.67
21.65
19.76
22.58
21.04
23.68
22.41
22.69
20.45
25.12
22.41
21.35
36
2,448
Bookvalue per sh₩
3,233
3,587
3,763
3,733
3,447
3,659
3,526
3,713
3,652
3,952
4,377
2.77%
1.93%
—
3,266
FCF per share₩
5,260
6,107
6,862
7,044
7,126
6,727
6,611
7,159
7,573
8,029
3,816
2.42%
4.37%
—
5,461
Dividend per sh₩
7,038
6,855
7,775
8,959
8,737
9,052
10,105
11,241
12,018
13,810
3,270
9.59%
7.89%
—
23.23
Div yield (avg)%
31.13
29.12
28.54
26.97
28.74
28.80
29.89
30.82
31.71
29.35
21.90
29.89
29.23
45
3.06
Payout ratio%
7.63
9.61
8.94
10.31
10.27
10.60
8.79
9.36
7.39
8.68
14.52
8.79
9.15
17
49.50
Shares (diluted)M
43.23
39.73
41.47
38.80
36.75
40.41
38.93
37.01
39.16
43.29
49.61
3.33%
(1.04%)
8
29.15
Buyback yield%
10.49
10.44
11.34
11.96
9.34
7.00
8.10
10.94
10.04
11.39
25.38
10.04
10.47
56
0.814
D/E ratiox
1.550
1.815
2.149
2.369
2.842
2.805
3.056
3.194
3.709
3.983
0.686
3.194
2.824
94
401.2
Enterprise value₩B
66.36
59.74
54.74
55.83
59.78
58.99
52.54
48.28
45.84
41.09
195.7
(7.23%)
(5.13%)
10
274.7
LT debt₩B
379.3
425.6
406.7
361.3
337.8
313.7
311.3
284.2
303.8
303.1
114.1
(2.15%)
(1.44%)
69
Revenue
₩530.1B
9.17%
1.00×
Cost of revenue
₩251.2B
8.92%
0.98×
Operating expenses
₩92.13B
9.04%
0.99×
Cash and investments
16.53%