0.642
Revenue₩B
7.901
8.035
8.312
8.739
9.091
9.420
9.586
9.926
10.32
10.50
0.713
2.92%
3.34%
53
2.09
Revenue growth%
9.77
12.72
14.57
14.93
12.82
12.09
14.80
12.18
12.58
13.64
19.49
12.58
12.77
38
10.65
Gross margin%
7.90
7.71
9.62
11.41
9.46
11.97
9.27
6.75
9.74
11.84
28.38
9.74
9.54
35
17.00
Operating margin%
11.71
13.41
15.07
13.91
12.21
11.21
9.55
9.25
11.11
10.21
17.50
10.21
11.46
68
26.85
Net margin%
12.21
9.33
8.50
7.57
7.06
6.24
7.57
6.77
8.16
5.24
8.56
6.77
7.57
42
12.36
P/E ratio (avg)x
33.62
33.94
31.98
32.25
34.76
36.49
39.65
35.30
35.82
32.16
11.16
35.82
34.35
20
10.68
EV/EBITx
12.19
12.12
13.60
13.49
13.95
14.11
15.39
14.75
14.00
13.53
26.41
14.11
13.78
55
5.02
FCF yield (avg)%
20.45
21.94
23.48
23.56
26.14
24.18
21.33
23.74
26.63
26.83
25.18
24.18
23.65
13
5.50
FCF margin%
25.21
24.45
22.02
22.17
21.41
22.70
24.58
22.47
21.00
20.92
13.86
22.47
22.32
31
0.245
FCF / Net incomex
1.138
1.207
1.143
1.103
1.171
1.137
1.132
1.188
1.231
1.198
1.792
1.188
1.157
16
4.20
ROIC%
5.20
6.24
5.54
4.74
3.35
3.74
3.44
2.65
4.18
7.17
28.75
3.74
4.46
26
19.97
Return on equity%
21.50
20.22
19.26
16.60
17.03
16.31
15.18
12.79
14.18
13.69
14.03
14.18
16.46
51
17.93
Return on assets%
6.79
6.35
7.52
5.92
6.53
6.27
3.71
3.26
2.42
5.03
9.23
3.71
6.09
80
173.45
EPS₩
430.26
410.35
441.90
494.87
526.17
589.43
629.63
571.92
517.27
491.31
193.16
(1.36%)
1.65%
—
3.37
EPS growth%
13.80
12.65
14.74
13.07
12.13
10.87
8.00
7.11
6.14
6.81
18.12
7.11
11.50
8
369.56
Bookvalue per sh₩
680.39
768.68
838.59
891.68
997.18
1,074
1,128
1,151
1,180
1,409
278.54
7.16%
9.59%
—
216.55
FCF per share₩
412.02
439.74
462.86
455.15
504.84
532.98
583.11
658.16
614.84
634.00
222.84
4.66%
5.38%
—
170.11
Dividend per sh₩
182.31
178.68
181.18
167.42
164.41
161.23
148.46
147.56
161.05
170.82
510.08
0.77%
(0.24%)
—
12.98
Div yield (avg)%
4.96
7.17
7.26
5.46
6.84
5.28
4.95
4.24
6.17
8.71
12.40
5.28
5.82
80
15.46
Payout ratio%
12.57
11.41
9.07
10.72
10.61
8.58
8.46
6.97
9.89
8.28
6.42
8.46
9.48
80
12.12
Shares (diluted)M
15.66
14.30
15.84
15.05
13.69
13.11
13.22
12.39
13.37
12.04
11.66
(2.53%)
(1.46%)
37
5.97
Buyback yield%
16.15
16.27
17.03
18.37
19.52
20.83
23.49
24.99
24.06
24.74
16.07
24.06
20.17
77
1.001
D/E ratiox
1.707
1.799
1.780
2.074
2.046
2.327
2.359
2.334
2.223
2.602
0.371
2.334
2.149
79
3.571
Enterprise value₩B
8.272
8.661
8.680
9.040
9.723
9.389
9.380
10.13
11.67
12.58
8.991
5.29%
5.50%
65
0.680
LT debt₩B
1.969
2.091
2.477
2.700
2.895
3.001
3.569
3.689
3.649
4.149
4.929
7.47%
8.29%
89
Revenue
₩10.50B
3.34%
1.00×
Cost of revenue
₩7.000B
3.38%
1.00×
Operating expenses
₩2.375B
3.30%
1.00×
Property and equipment
16.46%
Spread over hurdle
(0.98%)