0.211
Revenue₩B
3.407
3.400
3.489
3.453
3.471
3.549
3.630
3.607
3.646
3.648
0.216
1.00%
0.82%
12
21.09
Revenue growth%
23.72
25.61
28.31
25.41
24.11
24.97
26.12
26.14
25.67
24.05
25.55
25.67
25.51
19
12.22
Gross margin%
20.15
20.30
22.58
21.26
23.61
22.86
25.57
26.87
29.33
30.07
6.84
26.87
23.24
94
4.11
Operating margin%
16.19
14.88
16.72
18.27
16.28
17.13
14.59
17.10
17.60
16.01
2.51
17.10
16.50
47
11.33
Net margin%
14.32
12.46
10.32
11.42
11.03
12.53
10.05
10.32
13.20
14.92
28.78
12.53
11.94
81
13.10
P/E ratio (avg)x
37.31
37.26
36.42
40.45
40.73
40.12
38.35
35.44
31.41
31.68
12.40
35.44
37.28
71
11.43
EV/EBITx
23.73
21.12
22.90
23.61
22.69
23.64
24.97
24.71
25.23
22.91
19.80
24.71
23.63
28
17.31
FCF yield (avg)%
35.83
36.32
33.64
36.14
37.68
39.04
39.37
37.78
38.35
36.23
22.73
38.35
37.00
24
24.90
FCF margin%
5.46
8.44
10.34
7.54
9.60
8.89
7.93
9.01
9.90
10.59
18.13
9.01
8.95
70
0.705
FCF / Net incomex
0.183
0.170
0.172
0.177
0.202
0.224
0.259
0.270
0.263
0.251
0.670
0.259
0.213
51
13.39
ROIC%
29.08
29.28
27.77
24.85
22.30
20.96
23.61
25.60
24.92
26.60
12.62
24.92
25.26
41
8.61
Return on equity%
14.35
11.36
14.25
12.97
15.21
17.72
15.88
16.70
16.91
15.44
14.13
16.70
15.32
34
8.27
Return on assets%
26.88
23.91
23.17
22.77
25.46
26.27
25.88
27.76
29.60
26.68
8.22
26.68
26.07
39
275.23
EPS₩
143.41
137.32
159.14
182.28
190.52
212.27
234.91
239.88
258.00
268.37
285.07
7.09%
6.48%
—
11.28
EPS growth%
21.01
20.55
21.53
24.48
24.29
25.29
25.91
27.52
30.34
31.25
22.70
27.52
24.89
10
406.75
Bookvalue per sh₩
67.66
68.16
58.53
58.50
52.54
50.72
52.27
56.77
60.28
64.96
454.47
4.33%
(1.65%)
—
391.15
FCF per share₩
298.63
318.88
379.66
372.75
433.28
463.28
449.69
464.97
514.21
585.97
124.87
6.22%
7.55%
—
480.35
Dividend per sh₩
432.89
449.15
450.61
447.10
492.61
524.24
529.13
552.88
582.78
575.04
78.70
3.14%
4.06%
—
17.71
Div yield (avg)%
5.56
3.92
3.17
0.40
0.40
2.26
2.76
1.42
1.10
3.68
15.26
2.26
2.51
29
16.57
Payout ratio%
8.94
8.46
10.65
8.21
10.79
8.57
8.44
9.25
11.69
10.53
8.00
9.25
9.10
46
4.538
Shares (diluted)M
4.356
4.476
4.513
4.028
4.061
4.396
3.878
3.494
3.068
3.182
4.505
(4.76%)
(4.45%)
81
17.28
Buyback yield%
22.97
21.70
20.01
21.68
22.11
23.27
25.00
25.19
26.93
29.81
25.69
25.19
23.12
67
0.265
D/E ratiox
0.749
0.873
0.815
0.806
0.817
0.830
0.774
0.834
0.832
0.781
1.104
0.830
0.816
21
2.824
Enterprise value₩B
0.492
0.576
0.683
0.762
0.825
0.813
0.916
1.007
1.094
1.074
1.369
5.42%
9.81%
57
2.495
LT debt₩B
0.962
0.886
0.782
0.755
0.804
0.868
0.901
0.867
0.865
0.849
2.039
1.09%
(0.71%)
20
Revenue
₩3.648B
0.82%
1.00×
Cost of revenue
₩1.905B
0.87%
1.00×
Operating expenses
₩786.1M
0.63%
0.98×
Property and equipment
16.40%
Spread over hurdle
11.03%