3.728
Revenue₩B
4.975
5.466
5.899
6.468
6.984
7.688
8.327
8.911
9.906
10.62
4.149
8.75%
8.95%
73
19.81
Revenue growth%
7.39
4.63
2.45
0.48
2.29
3.52
5.90
7.05
6.72
4.85
14.00
5.90
4.74
92
25.49
Gross margin%
10.67
12.01
10.37
10.21
8.27
8.50
6.41
7.62
7.46
6.70
21.06
7.46
8.39
31
4.65
Operating margin%
16.73
19.56
17.07
17.29
17.46
16.05
13.99
16.70
17.39
16.82
27.88
16.70
16.95
63
2.63
Net margin%
18.22
16.09
16.70
15.46
14.49
14.21
13.74
13.68
15.49
14.52
28.75
14.21
14.99
62
33.13
P/E ratio (avg)x
52.64
54.19
63.09
71.11
68.63
69.51
80.38
87.91
85.81
88.31
36.05
85.81
70.31
14
7.965
EV/EBITx
8.655
7.630
7.332
6.991
6.131
6.596
6.187
5.495
5.178
5.498
11.48
5.498
6.391
48
22.70
FCF yield (avg)%
25.94
23.68
24.90
27.06
28.13
26.27
23.52
25.62
25.07
22.29
7.09
25.07
25.34
37
12.16
FCF margin%
25.44
23.47
24.64
22.15
19.94
18.06
20.47
22.84
25.55
26.21
4.71
22.84
23.15
69
1.230
FCF / Net incomex
1.480
1.479
1.437
1.365
1.407
1.346
1.223
1.316
1.214
1.110
0.772
1.223
1.355
59
10.74
ROIC%
4.13
4.71
2.55
1.47
0.40
0.40
0.68
0.98
0.48
3.46
27.26
0.68
1.22
89
26.42
Return on equity%
9.33
10.15
12.16
10.58
11.12
12.04
12.46
14.52
16.53
14.97
8.45
14.52
12.10
18
23.10
Return on assets%
1.19
1.11
3.56
1.44
0.40
0.40
2.77
1.92
0.97
1.13
25.85
1.13
1.16
35
289.74
EPS₩
350.47
334.98
347.94
355.63
313.19
321.98
324.90
291.48
284.55
299.59
302.53
(0.88%)
(0.90%)
—
24.61
EPS growth%
23.95
22.70
21.25
19.05
16.08
18.23
21.04
19.50
20.20
19.87
13.37
19.87
20.03
23
302.56
Bookvalue per sh₩
385.37
368.45
408.72
451.95
436.49
480.06
530.11
543.74
578.50
630.46
345.57
7.63%
5.76%
—
216.90
FCF per share₩
50.47
52.94
55.76
56.87
61.08
58.94
60.92
58.34
55.75
48.91
321.30
(4.34%)
0.03%
—
338.38
Dividend per sh₩
48.52
50.99
44.79
46.23
42.58
39.98
43.83
47.53
49.60
44.16
262.98
0.73%
(0.77%)
—
10.00
Div yield (avg)%
21.18
23.33
25.77
27.86
30.48
31.26
33.11
32.44
33.66
35.95
2.64
33.11
30.87
20
29.25
Payout ratio%
8.64
7.70
10.29
11.15
13.38
10.92
9.54
8.65
8.07
9.10
17.10
9.10
9.32
74
11.37
Shares (diluted)M
16.36
15.84
15.62
18.05
20.40
20.25
22.23
25.48
25.88
25.01
11.40
4.17%
5.60%
26
8.46
Buyback yield%
15.97
16.48
16.96
17.63
20.20
22.14
24.96
26.22
27.78
26.20
11.36
26.20
21.17
56
0.174
D/E ratiox
1.063
1.014
1.095
1.017
1.083
1.141
1.012
0.949
0.916
0.906
0.246
0.949
1.015
46
4.231
Enterprise value₩B
2.045
1.880
1.738
1.753
1.788
1.538
1.472
1.333
1.233
1.118
6.437
(8.96%)
(5.42%)
16
4.635
LT debt₩B
8.239
8.564
9.580
9.398
8.850
9.221
9.405
10.55
10.24
11.44
9.725
5.26%
3.24%
51
Revenue
₩10.62B
8.95%
1.00×
Cost of revenue
₩7.398B
9.16%
1.02×
Operating expenses
₩1.875B
8.92%
1.00×
Property and equipment
16.40%
Spread over hurdle
13.91%