6.409
Revenue₩B
7.897
8.244
8.497
8.779
8.850
8.947
9.057
9.216
9.663
9.777
6.926
2.01%
2.26%
23
27.55
Revenue growth%
15.82
17.03
18.91
20.55
18.15
18.93
19.18
16.19
17.72
18.25
14.14
18.25
18.20
56
20.79
Gross margin%
20.20
22.70
21.47
19.65
19.86
18.71
18.90
21.40
23.78
25.77
17.77
21.40
20.80
9
3.74
Operating margin%
9.79
9.44
11.80
11.70
12.61
11.37
9.46
6.83
9.18
8.67
27.11
9.18
9.63
24
26.68
Net margin%
8.96
10.25
11.10
12.89
15.77
18.06
16.29
19.08
18.89
21.24
21.80
18.89
16.03
9
37.91
P/E ratio (avg)x
7.973
7.401
7.351
8.100
8.454
9.291
8.726
9.336
9.661
9.155
22.14
9.291
8.590
93
7.589
EV/EBITx
11.75
11.61
10.90
10.22
9.795
10.02
10.66
12.08
12.42
13.99
8.206
12.08
11.26
46
25.73
FCF yield (avg)%
19.95
22.17
19.50
18.96
18.35
17.48
20.15
20.69
20.29
17.98
27.97
20.15
19.73
25
16.01
FCF margin%
20.97
23.21
24.61
22.49
22.05
19.78
19.21
20.93
23.47
22.11
8.63
20.93
22.08
48
1.588
FCF / Net incomex
1.354
1.443
1.318
1.296
1.197
1.282
1.404
1.313
1.261
1.211
0.674
1.282
1.304
58
19.05
ROIC%
3.94
5.47
4.37
2.08
1.28
2.15
3.88
3.63
5.56
3.49
17.61
3.63
3.76
80
6.53
Return on equity%
24.16
25.45
24.29
23.69
21.07
20.66
22.66
24.32
21.91
24.04
13.21
22.66
23.86
21
12.61
Return on assets%
23.29
21.16
19.15
17.75
20.26
20.15
19.22
16.66
18.07
15.98
11.53
18.07
19.19
68
1,661
EPS₩
1,657
1,634
1,952
2,320
2,526
2,860
3,219
3,458
3,990
4,032
1,791
9.80%
9.63%
—
5.25
EPS growth%
29.72
27.55
29.71
31.60
32.87
35.22
37.11
38.32
39.56
39.86
23.69
38.32
34.04
92
871.56
Bookvalue per sh₩
650.84
559.84
567.79
537.34
473.21
503.14
510.22
482.22
515.64
523.81
2,163
2.05%
(1.45%)
—
485.98
FCF per share₩
1,911
2,207
2,481
2,804
3,283
3,604
3,428
3,581
3,757
3,879
582.86
3.39%
7.62%
—
824.10
Dividend per sh₩
810.96
727.71
784.13
838.21
793.15
811.04
836.77
859.83
787.18
778.75
1,033
(0.37%)
(0.44%)
—
23.73
Div yield (avg)%
8.42
6.27
9.26
11.69
13.60
11.49
11.23
12.71
12.35
14.45
11.23
12.35
11.59
53
20.31
Payout ratio%
7.76
10.32
11.93
12.54
9.95
9.47
6.92
6.62
7.45
7.57
9.15
7.45
8.62
76
4.990
Shares (diluted)M
4.729
4.769
4.712
5.030
4.992
4.514
3.863
3.345
3.352
3.272
5.124
(8.10%)
(3.77%)
60
29.44
Buyback yield%
3.86
6.57
4.64
3.66
1.23
0.94
0.40
0.90
2.97
0.40
26.54
0.90
2.10
40
0.966
D/E ratiox
1.183
1.042
0.969
0.922
0.848
0.801
0.887
0.952
0.853
0.917
0.768
0.887
0.919
87
6.120
Enterprise value₩B
7.783
8.520
10.09
12.19
14.10
15.14
15.64
18.40
18.72
20.05
2.954
7.29%
11.31%
85
3.376
LT debt₩B
3.744
4.009
4.689
5.379
6.363
6.165
6.240
6.661
7.776
8.482
12.49
5.92%
10.02%
66
Revenue
₩9.777B
2.26%
1.00×
Cost of revenue
₩6.266B
2.36%
1.01×
Operating expenses
₩1.254B
1.90%
0.97×
Property and equipment
16.96%
Spread over hurdle
(0.53%)