3.515
Revenue₩B
12.52
12.70
12.84
13.12
13.69
13.82
13.99
14.25
14.38
15.06
3.665
1.93%
2.38%
45
27.57
Revenue growth%
2.89
3.25
3.41
6.11
6.05
6.12
6.31
6.68
3.85
6.19
3.90
6.19
6.08
73
5.04
Gross margin%
7.87
10.47
13.12
15.97
18.20
20.95
23.83
22.07
19.19
21.53
13.81
21.53
18.69
46
8.63
Operating margin%
18.64
16.81
17.39
14.62
14.65
17.10
14.53
15.47
18.41
18.59
13.80
17.10
16.95
53
19.97
Net margin%
3.47
1.55
2.46
3.61
2.63
2.86
3.71
6.67
7.60
5.21
23.48
5.21
3.54
10
20.64
P/E ratio (avg)x
62.71
66.64
69.77
73.89
75.14
87.16
105.1
120.9
122.9
124.0
21.46
120.9
81.15
48
19.23
EV/EBITx
20.44
19.34
21.51
23.13
21.12
19.46
17.85
19.83
21.66
22.95
22.37
19.83
20.78
90
12.50
FCF yield (avg)%
19.58
20.09
20.46
17.91
20.15
19.88
19.48
18.46
17.42
16.45
13.92
18.46
19.53
81
15.24
FCF margin%
7.20
8.51
10.88
10.49
8.93
8.53
5.61
5.65
5.70
3.64
22.21
5.65
7.85
44
0.735
FCF / Net incomex
2.603
3.007
3.228
3.372
3.499
4.208
4.805
5.416
6.001
6.697
0.951
5.416
3.853
86
26.65
ROIC%
4.78
6.99
9.63
9.98
7.98
10.89
12.26
12.80
14.99
13.30
17.78
12.80
10.43
10
13.09
Return on equity%
5.41
5.14
5.68
6.89
7.16
4.66
6.77
4.05
6.09
5.32
15.83
5.32
5.55
53
3.52
Return on assets%
2.67
5.04
8.03
6.83
5.74
3.03
3.59
2.72
3.86
2.15
28.68
3.03
3.72
50
232.85
EPS₩
611.70
572.62
630.44
636.84
567.05
552.33
536.22
486.95
521.07
452.34
241.58
(4.42%)
(3.48%)
—
29.41
EPS growth%
5.44
7.19
6.78
7.70
5.45
5.60
6.18
6.50
4.07
3.82
21.16
5.60
5.89
10
819.25
Bookvalue per sh₩
779.08
898.41
856.55
929.40
1,100
1,212
1,240
1,413
1,536
1,467
729.04
5.91%
6.86%
—
993.83
FCF per share₩
501.13
538.46
511.23
537.39
510.02
441.31
459.15
445.04
486.56
424.53
1,018
(3.60%)
(1.84%)
—
801.76
Dividend per sh₩
695.46
666.66
720.70
719.05
784.13
877.53
868.29
882.46
897.42
931.82
613.31
3.51%
3.56%
—
23.99
Div yield (avg)%
6.73
6.52
7.88
9.19
9.45
10.28
12.88
12.52
14.56
16.85
8.42
12.88
9.87
46
10.05
Payout ratio%
0.40
1.40
1.72
0.40
0.40
1.29
1.23
0.54
1.05
2.27
19.13
1.23
1.14
17
15.12
Shares (diluted)M
25.91
26.14
30.60
34.23
39.38
39.93
44.36
50.79
54.89
60.07
14.58
8.81%
10.09%
15
15.44
Buyback yield%
24.39
22.04
19.59
21.56
23.76
24.20
23.18
21.48
19.57
22.25
24.01
22.25
22.15
85
0.772
D/E ratiox
1.302
1.209
1.339
1.258
1.413
1.510
1.620
1.607
1.619
1.821
0.987
1.619
1.462
15
2.137
Enterprise value₩B
5.502
5.981
6.598
6.862
6.764
7.489
7.857
8.865
8.802
8.809
2.711
5.43%
4.22%
33
10.88
LT debt₩B
30.91
30.31
35.05
42.55
49.73
58.82
71.06
78.80
81.91
96.06
3.141
14.08%
13.59%
38
Revenue
₩15.06B
2.38%
1.00×
Cost of revenue
₩7.792B
2.33%
1.00×
Operating expenses
₩3.253B
2.46%
1.01×
Property and equipment
18.32%
Spread over hurdle
13.68%