135.6
Revenue₩B
125.8
137.2
147.2
158.3
170.7
185.2
195.2
207.3
219.8
234.7
147.6
6.57%
7.14%
20
4.45
Revenue growth%
17.67
17.02
17.39
17.39
19.37
21.81
19.96
19.06
16.82
15.11
8.36
19.06
17.53
14
25.70
Gross margin%
14.18
16.93
14.46
11.99
12.31
10.73
13.69
15.42
16.41
16.65
24.01
15.42
14.32
94
2.79
Operating margin%
18.78
19.28
21.09
19.65
18.98
21.66
19.28
22.06
23.64
23.85
15.02
22.06
20.37
30
26.28
Net margin%
19.69
22.52
22.54
24.47
22.01
19.09
18.57
15.68
17.12
15.73
11.71
17.12
19.39
87
22.14
P/E ratio (avg)x
13.46
14.25
14.08
15.60
17.29
20.11
22.74
26.35
26.55
25.02
20.78
25.02
18.70
72
29.19
EV/EBITx
33.16
36.61
41.57
42.05
48.75
51.76
56.38
57.73
58.46
66.48
29.17
57.73
50.25
88
11.62
FCF yield (avg)%
35.18
36.49
38.19
36.44
34.59
33.92
36.79
36.07
38.62
36.29
9.53
36.29
36.37
24
22.11
FCF margin%
9.48
9.49
8.94
6.58
8.53
5.53
3.01
3.32
1.07
0.40
12.49
3.01
6.05
43
1.236
FCF / Net incomex
0.584
0.586
0.542
0.496
0.457
0.427
0.433
0.377
0.364
0.358
1.625
0.377
0.445
94
14.03
ROIC%
19.58
22.53
20.18
18.41
19.91
22.71
22.60
20.10
21.49
22.40
3.06
22.40
20.84
59
21.53
Return on equity%
25.18
27.79
27.03
24.75
25.22
23.72
22.91
25.40
25.25
28.02
2.01
25.25
25.23
39
9.00
Return on assets%
21.82
24.71
22.81
25.59
25.03
22.51
22.25
20.43
19.85
17.46
29.41
20.43
22.38
53
639.98
EPS₩
528.44
601.69
670.69
744.03
827.28
940.30
1,032
1,047
1,141
1,165
672.29
7.09%
7.91%
—
22.35
EPS growth%
23.49
22.65
24.24
22.01
22.39
22.27
21.61
20.81
19.62
19.65
28.86
20.81
22.14
88
626.73
Bookvalue per sh₩
384.76
390.39
405.51
414.55
374.69
380.77
324.68
280.50
243.97
234.61
381.08
(8.94%)
(4.43%)
—
473.85
FCF per share₩
133.40
144.13
154.83
157.88
176.53
178.33
175.31
197.12
208.00
192.40
242.53
1.74%
4.31%
—
420.13
Dividend per sh₩
583.93
644.91
681.87
647.44
733.49
714.83
788.06
897.92
971.12
1,089
434.39
8.22%
6.35%
—
18.72
Div yield (avg)%
29.81
28.92
28.54
31.14
32.79
34.04
35.60
34.48
33.64
32.89
3.28
34.04
32.84
62
16.47
Payout ratio%
28.53
26.30
26.31
27.21
25.12
24.58
21.76
19.71
18.04
16.47
11.80
19.71
24.85
34
95.64
Shares (diluted)M
75.66
66.30
64.42
65.43
64.33
66.34
66.33
71.48
65.68
70.73
99.02
1.92%
(1.36%)
32
6.70
Buyback yield%
19.63
18.75
20.94
19.12
17.50
14.96
14.49
11.63
11.25
12.59
22.44
12.59
16.23
40
1.213
D/E ratiox
1.050
1.061
1.127
1.154
1.401
1.500
1.581
1.616
1.924
2.214
0.829
1.616
1.450
35
92.75
Enterprise value₩B
191.2
198.1
238.0
245.8
262.0
262.8
296.1
323.7
371.7
366.1
112.7
6.92%
7.74%
81
85.97
LT debt₩B
12.21
10.55
10.16
11.10
10.48
10.83
10.21
10.09
10.70
11.54
160.5
1.95%
(0.87%)
87
Revenue
₩234.7B
7.14%
1.00×
Cost of revenue
₩134.1B
7.04%
0.99×
Operating expenses
₩56.31B
7.00%
0.99×
Property and equipment
18.59%
Spread over hurdle
24.18%