1.449
Revenue₩B
3.644
3.814
3.961
4.178
4.232
4.297
4.545
4.753
4.967
5.051
1.499
3.60%
3.90%
93
18.45
Revenue growth%
19.06
19.60
21.94
20.23
21.46
20.70
20.42
20.14
20.96
19.32
4.97
20.42
20.32
49
29.09
Gross margin%
26.17
25.00
27.42
25.86
24.05
23.10
21.93
20.17
22.07
24.57
27.90
22.07
24.31
45
28.62
Operating margin%
1.08
0.40
0.40
1.97
4.30
4.50
2.84
4.26
2.07
3.91
12.45
3.91
2.45
46
4.43
Net margin%
9.34
10.01
7.76
5.73
6.72
8.61
8.30
9.95
12.13
9.84
15.35
9.84
8.97
23
28.92
P/E ratio (avg)x
39.03
40.26
39.75
41.31
42.33
44.22
41.25
35.41
33.98
36.27
29.09
36.27
40.01
80
35.84
EV/EBITx
32.00
35.25
39.73
42.46
40.24
42.26
40.78
37.28
33.45
30.49
15.41
37.28
38.51
33
6.89
FCF yield (avg)%
25.73
22.83
25.81
23.94
26.05
26.95
29.18
29.68
31.40
33.01
29.10
29.68
26.50
54
7.35
FCF margin%
14.88
14.97
15.41
15.45
17.93
15.11
15.02
13.54
14.18
11.29
3.27
14.18
15.00
79
1.588
FCF / Net incomex
1.690
1.642
1.526
1.349
1.427
1.509
1.570
1.508
1.641
1.538
1.538
1.538
1.532
74
16.83
ROIC%
27.94
28.26
27.55
28.12
30.80
28.88
27.58
29.84
31.91
34.27
9.53
29.84
28.57
70
18.44
Return on equity%
11.00
11.27
11.58
9.59
11.48
11.91
10.57
12.77
11.21
10.49
28.50
11.21
11.24
15
24.67
Return on assets%
2.26
3.55
6.47
9.27
8.33
8.42
9.28
10.68
11.29
11.44
19.49
10.68
8.85
10
150.72
EPS₩
265.31
254.56
267.61
314.05
297.87
341.44
396.83
458.85
464.43
535.25
162.46
12.44%
7.99%
—
8.52
EPS growth%
23.23
22.64
20.08
22.06
21.12
21.19
24.08
24.23
27.12
25.69
9.11
24.23
22.94
30
194.84
Bookvalue per sh₩
187.14
161.68
140.51
135.60
123.61
113.75
108.70
112.01
112.56
116.79
51.92
(1.13%)
(5.27%)
—
78.12
FCF per share₩
139.94
136.94
155.38
154.38
144.08
140.80
144.94
145.35
152.64
166.00
65.89
2.87%
0.93%
—
73.56
Dividend per sh₩
357.49
342.52
349.19
373.19
341.08
342.89
347.89
362.85
406.33
444.59
128.92
5.44%
3.18%
—
23.88
Div yield (avg)%
29.63
32.31
35.25
34.90
32.10
34.39
31.80
29.71
28.47
27.41
18.66
29.71
31.95
46
17.28
Payout ratio%
19.86
18.95
16.09
17.93
15.31
13.25
14.95
13.63
16.14
14.56
10.79
14.56
15.70
18
14.80
Shares (diluted)M
17.07
15.43
14.62
14.53
14.34
13.04
11.79
12.43
11.94
11.91
14.27
(3.64%)
(3.35%)
19
5.14
Buyback yield%
18.29
17.31
17.07
19.08
17.36
18.69
18.47
16.46
17.89
20.55
29.33
18.47
18.09
69
1.663
D/E ratiox
0.445
0.439
0.491
0.508
0.514
0.537
0.591
0.623
0.597
0.609
0.167
0.597
0.525
71
2.739
Enterprise value₩B
5.811
6.341
6.937
7.518
8.950
10.51
11.30
11.60
13.56
15.35
2.213
11.40%
9.90%
14
1.052
LT debt₩B
5.531
6.191
6.468
7.098
7.531
6.664
6.133
5.815
5.183
5.368
2.763
(6.55%)
0.37%
32
Revenue
₩5.051B
3.90%
1.00×
Cost of revenue
₩3.535B
3.90%
1.00×
Operating expenses
₩635.7M
3.02%
0.92×
Goodwill & intangibles
17.14%
Property and equipment
15.34%
Spread over hurdle
(0.15%)