3.396
Revenue₩B
6.540
6.845
6.967
7.107
7.374
7.713
8.127
8.545
8.642
8.833
3.698
3.68%
3.25%
9
25.04
Revenue growth%
11.22
9.77
12.01
12.00
9.20
6.57
9.18
7.44
5.45
3.55
22.63
6.57
9.19
23
8.24
Gross margin%
24.67
22.49
19.97
21.26
20.79
21.75
23.43
24.39
26.15
28.61
5.46
24.39
22.96
77
23.26
Operating margin%
20.28
19.38
22.34
24.64
27.45
28.38
30.95
28.24
28.08
28.02
2.99
28.24
27.73
21
25.01
Net margin%
27.43
25.99
28.84
27.46
26.91
28.50
30.46
31.47
31.66
31.99
7.24
31.47
28.67
44
12.85
P/E ratio (avg)x
7.278
7.728
7.122
7.767
8.389
7.769
7.755
7.981
7.382
7.684
14.25
7.755
7.742
87
17.93
EV/EBITx
27.90
32.43
34.99
39.29
43.93
44.96
41.99
45.83
46.44
51.67
6.992
45.83
42.96
15
29.46
FCF yield (avg)%
11.03
11.09
9.36
11.22
13.43
12.68
10.58
9.24
9.64
10.10
3.55
10.10
10.80
45
27.16
FCF margin%
19.65
21.11
23.13
25.92
26.13
28.48
29.38
27.49
27.58
26.44
27.46
27.58
26.28
39
0.964
FCF / Net incomex
0.493
0.569
0.596
0.656
0.654
0.743
0.809
0.983
1.165
1.396
0.618
0.983
0.699
13
24.84
ROIC%
2.31
3.64
3.45
1.76
0.40
0.40
1.17
0.40
2.14
2.65
2.36
1.17
1.95
31
24.19
Return on equity%
3.52
4.83
6.24
6.99
5.38
5.52
7.50
10.22
7.51
8.16
12.52
7.51
6.62
32
17.79
Return on assets%
15.06
14.48
13.88
11.37
9.73
11.07
13.56
15.43
16.06
14.60
27.84
14.60
14.18
36
278.30
EPS₩
86.53
93.42
97.77
106.36
112.31
110.26
120.63
115.13
115.05
104.04
286.86
(1.52%)
2.10%
—
14.93
EPS growth%
13.78
10.84
11.72
9.31
7.85
8.86
8.90
11.79
13.92
15.90
11.33
11.79
11.28
14
295.53
Bookvalue per sh₩
423.07
420.08
445.86
452.60
439.07
519.30
614.88
598.01
659.06
705.09
175.79
9.94%
5.55%
—
83.11
FCF per share₩
65.13
62.96
57.80
58.35
51.16
52.41
50.10
51.13
48.41
42.46
387.54
(3.66%)
(4.73%)
—
128.41
Dividend per sh₩
246.29
261.19
270.89
274.70
239.32
263.74
254.89
232.91
247.31
264.53
98.06
2.02%
1.11%
—
11.68
Div yield (avg)%
7.23
7.46
8.08
6.27
8.92
6.02
6.90
9.11
8.21
6.66
27.11
6.90
7.35
63
29.21
Payout ratio%
6.46
8.47
7.48
5.51
6.70
7.15
9.39
6.56
7.14
5.62
24.77
7.14
6.92
34
8.922
Shares (diluted)M
12.77
14.54
14.41
15.34
14.01
14.95
16.15
17.51
16.80
15.66
9.082
2.26%
2.83%
68
18.14
Buyback yield%
19.48
20.06
20.48
18.42
17.13
17.95
17.22
19.39
20.71
20.37
3.96
19.39
19.43
15
1.038
D/E ratiox
1.800
2.007
2.345
2.294
2.336
2.292
2.431
2.330
2.296
2.484
0.440
2.330
2.313
19
6.119
Enterprise value₩B
2.449
2.712
2.807
2.805
2.632
3.029
2.968
2.787
2.675
3.040
6.481
2.93%
3.69%
25
5.135
LT debt₩B
3.190
3.460
3.383
3.429
3.795
4.009
4.219
4.820
4.556
5.227
3.272
6.61%
6.31%
29
Revenue
₩8.833B
3.25%
1.00×
Cost of revenue
₩6.183B
3.25%
1.00×
Operating expenses
₩1.628B
2.85%
0.96×
Property and equipment
16.04%
Goodwill & intangibles
15.28%
Spread over hurdle
(1.02%)