14.97
Revenue₩B
93.06
96.25
100.4
102.0
102.5
105.9
108.0
110.2
111.9
112.1
15.37
1.80%
2.00%
26
26.28
Revenue growth%
26.07
27.56
28.53
27.30
26.05
25.70
22.85
20.85
21.19
22.52
23.39
22.52
25.88
63
27.40
Gross margin%
13.90
12.67
12.48
15.44
13.19
14.42
17.04
16.61
17.48
20.05
10.05
17.04
14.93
38
8.66
Operating margin%
10.04
11.09
9.69
9.49
8.53
5.64
7.03
8.05
9.53
10.03
2.04
8.05
9.51
88
10.12
Net margin%
10.29
7.32
4.40
3.73
5.68
5.09
2.27
1.15
2.08
1.16
9.97
2.08
4.06
42
22.39
P/E ratio (avg)x
6.068
6.698
7.110
7.991
9.137
8.759
9.825
10.25
10.07
11.06
12.95
10.07
8.948
42
36.50
EV/EBITx
23.83
24.98
26.43
28.19
26.57
26.19
25.22
22.08
23.81
22.49
31.54
23.81
25.10
79
15.65
FCF yield (avg)%
15.15
15.03
15.41
16.58
15.30
17.21
17.44
16.60
19.41
20.62
16.11
17.44
16.59
42
17.54
FCF margin%
21.26
20.34
22.05
22.97
23.14
20.59
21.53
24.23
27.00
29.39
17.00
24.23
22.51
10
0.322
FCF / Net incomex
1.572
1.461
1.445
1.570
1.779
1.836
1.922
1.799
1.825
1.780
1.250
1.825
1.780
88
28.18
ROIC%
20.84
21.15
23.53
25.38
26.01
25.86
22.87
20.28
23.08
23.06
25.98
23.06
23.07
61
18.74
Return on equity%
21.20
18.61
16.69
16.34
16.68
18.98
18.25
18.26
20.16
21.87
28.25
18.98
18.43
9
24.62
Return on assets%
23.68
21.27
20.96
19.54
18.39
18.27
16.24
13.92
16.66
18.43
25.04
16.66
18.41
25
1,674
EPS₩
1,344
1,604
1,673
1,884
1,876
1,849
2,194
2,600
3,022
3,124
1,708
10.74%
10.50%
—
2.27
EPS growth%
16.16
17.52
18.12
16.37
15.81
18.02
20.52
18.02
19.73
16.97
22.45
18.02
17.77
13
2,513
Bookvalue per sh₩
2,269
2,012
2,166
2,352
2,447
2,464
2,389
2,220
2,108
1,959
2,362
(4.35%)
(0.71%)
—
1,742
FCF per share₩
1,145
1,222
1,191
1,308
1,295
1,404
1,504
1,719
1,779
1,760
2,408
6.32%
5.23%
—
2,284
Dividend per sh₩
3,609
4,196
4,181
4,030
4,539
4,710
5,441
6,413
7,089
7,342
668.47
10.10%
8.92%
—
25.03
Div yield (avg)%
22.32
24.95
22.31
22.08
19.45
17.49
15.51
14.03
14.58
15.50
18.43
15.50
18.47
45
16.45
Payout ratio%
0.40
0.40
2.42
4.69
5.50
5.72
3.23
4.96
4.42
4.92
27.73
4.92
4.56
54
19.32
Shares (diluted)M
15.21
13.63
12.48
12.85
12.49
11.63
12.59
13.20
14.06
14.42
19.32
2.92%
(0.62%)
90
28.73
Buyback yield%
16.83
19.79
18.66
20.08
22.29
25.21
26.78
24.08
24.81
26.51
16.38
25.21
23.19
23
0.301
D/E ratiox
0.888
0.836
0.882
0.963
1.056
0.981
0.949
0.848
0.862
0.858
1.427
0.862
0.885
69
16.58
Enterprise value₩B
61.61
66.30
63.53
63.30
75.08
89.09
88.33
101.9
108.0
103.3
79.64
6.60%
7.12%
50
77.77
LT debt₩B
75.36
84.09
75.17
77.74
85.73
77.05
73.56
74.48
69.65
66.73
25.75
(4.89%)
(0.38%)
57
Revenue
₩112.1B
2.00%
1.00×
Cost of revenue
₩77.11B
2.05%
1.00×
Operating expenses
₩16.13B
2.40%
1.04×
Cash and investments
16.46%