4.465
Revenue₩B
5.456
5.773
6.132
6.529
6.855
7.338
7.795
8.382
9.031
9.411
4.565
6.55%
6.14%
66
2.96
Revenue growth%
13.13
14.95
15.37
16.77
15.24
14.68
17.01
19.38
16.80
17.09
27.99
17.01
16.07
43
11.92
Gross margin%
4.39
5.19
5.60
3.44
2.44
5.43
2.71
5.20
6.86
3.99
3.40
5.20
4.79
56
3.67
Operating margin%
26.34
28.62
30.70
29.42
29.83
29.85
30.21
32.27
33.67
36.50
8.25
32.27
30.03
92
9.07
Net margin%
21.34
20.05
21.98
20.25
18.05
18.53
19.73
17.57
19.48
21.68
22.66
19.48
19.89
24
14.06
P/E ratio (avg)x
44.49
45.42
45.05
42.39
40.30
37.29
39.36
42.48
47.25
51.00
26.94
42.48
43.48
22
16.42
EV/EBITx
18.26
18.72
19.25
19.81
20.82
22.51
25.38
24.44
23.17
22.01
7.682
23.17
21.42
31
17.98
FCF yield (avg)%
12.81
13.98
14.32
15.84
17.33
19.29
18.46
17.44
17.05
19.32
23.54
18.46
17.19
57
10.28
FCF margin%
4.30
4.11
2.35
1.99
1.37
2.95
0.73
2.66
0.40
0.40
20.32
0.73
2.17
13
1.464
FCF / Net incomex
1.228
1.450
1.761
1.954
2.334
2.470
2.838
2.968
3.151
3.503
0.629
2.968
2.402
61
6.62
ROIC%
9.46
11.83
12.46
11.84
9.04
11.40
11.44
10.31
10.64
10.71
22.99
10.71
11.05
20
23.33
Return on equity%
6.63
4.31
3.01
1.48
0.96
0.40
0.40
1.84
0.40
0.40
19.58
0.40
1.22
6
27.18
Return on assets%
17.18
19.01
17.54
20.51
18.76
19.63
17.98
20.80
22.02
21.42
3.26
20.80
19.32
90
645.31
EPS₩
757.89
826.84
929.05
1,027
1,092
1,264
1,359
1,331
1,385
1,495
708.56
6.48%
7.65%
—
2.87
EPS growth%
16.59
17.12
18.41
19.39
22.19
24.04
21.92
23.26
23.75
22.31
20.53
23.26
22.06
63
687.98
Bookvalue per sh₩
550.94
612.73
659.71
750.02
803.62
785.93
901.70
978.24
1,104
1,090
666.60
6.28%
7.35%
—
419.51
FCF per share₩
180.91
197.01
212.37
242.23
269.46
251.39
260.16
298.75
307.07
339.71
182.46
4.74%
6.00%
—
377.34
Dividend per sh₩
376.81
364.43
364.45
383.80
376.49
434.09
464.37
509.14
529.76
502.49
146.76
5.94%
3.60%
—
19.65
Div yield (avg)%
9.58
6.83
4.29
1.80
3.47
1.75
0.55
0.40
0.40
0.40
29.14
0.40
1.77
66
5.75
Payout ratio%
12.85
10.50
9.01
11.89
10.98
11.35
11.75
11.74
12.65
13.92
9.24
11.75
11.75
29
11.44
Shares (diluted)M
14.19
16.38
17.39
17.74
19.72
19.62
22.34
25.06
25.40
28.58
11.61
7.70%
8.49%
90
11.80
Buyback yield%
1.84
0.40
2.96
1.85
0.98
0.40
0.40
0.40
3.35
3.21
29.96
0.40
1.41
89
1.599
D/E ratiox
1.474
1.538
1.512
1.733
1.637
1.617
1.640
1.670
1.786
1.750
1.221
1.670
1.638
44
7.372
Enterprise value₩B
7.023
6.949
7.074
7.711
8.148
8.129
7.760
7.188
7.462
7.558
4.620
(1.49%)
1.85%
12
6.567
LT debt₩B
7.491
7.151
7.111
7.567
7.285
8.281
9.202
10.59
10.64
10.77
8.217
8.14%
3.23%
75
Revenue
₩9.411B
6.14%
1.00×
Cost of revenue
₩6.554B
6.08%
0.99×
Operating expenses
₩2.005B
6.28%
1.01×
Property and equipment
17.96%
Goodwill & intangibles
16.64%
Cash and investments
15.97%
Spread over hurdle
(3.89%)