2.463
Revenue₩B
3.530
3.662
3.763
3.997
4.079
4.288
4.528
4.688
4.828
5.018
2.704
4.23%
3.84%
81
27.01
Revenue growth%
7.84
10.75
10.34
9.75
10.23
10.12
7.71
10.42
12.63
14.72
17.54
10.42
10.28
7
25.95
Gross margin%
6.58
7.85
5.02
5.44
8.06
7.40
5.36
2.95
2.05
0.40
5.15
2.95
5.40
28
18.20
Operating margin%
16.76
16.41
14.27
17.26
16.87
16.68
15.55
15.16
14.96
15.64
7.82
15.55
16.02
14
6.72
Net margin%
15.43
17.52
17.39
19.53
20.02
17.27
15.83
15.89
13.55
11.25
18.48
15.83
16.58
22
27.15
P/E ratio (avg)x
7.593
7.901
7.895
7.743
8.341
9.268
9.650
10.22
11.53
10.56
8.475
10.22
8.805
23
7.922
EV/EBITx
16.90
18.77
22.09
22.10
24.30
23.47
27.79
28.23
32.34
32.70
16.59
28.23
23.88
62
22.49
FCF yield (avg)%
24.05
21.76
20.74
20.15
18.20
15.41
16.29
18.85
19.74
19.16
24.44
18.85
19.45
23
10.74
FCF margin%
4.40
7.13
4.66
2.77
0.96
3.59
4.27
3.53
1.16
1.52
12.24
3.53
3.56
40
1.527
FCF / Net incomex
0.886
0.901
0.987
1.133
1.218
1.190
1.155
1.141
1.182
1.345
0.462
1.182
1.148
23
23.30
ROIC%
19.17
16.36
15.39
13.47
13.67
16.21
14.57
14.67
16.10
17.11
4.16
16.10
15.75
33
14.98
Return on equity%
30.11
27.80
25.11
26.85
27.98
26.87
25.50
27.68
25.36
28.10
5.57
26.87
27.27
80
25.62
Return on assets%
4.83
7.02
8.45
11.00
10.15
7.39
6.52
6.71
3.93
1.22
8.16
6.52
6.86
74
76.16
EPS₩
419.39
430.01
442.12
460.56
489.09
535.87
491.92
542.57
528.61
608.15
80.64
4.45%
4.42%
—
7.67
EPS growth%
13.89
15.13
17.46
14.60
12.54
10.20
11.67
8.98
10.45
10.85
26.45
10.45
12.10
55
91.93
Bookvalue per sh₩
170.80
168.86
179.06
181.91
181.15
210.60
206.80
203.24
235.24
235.94
78.34
5.43%
4.61%
—
231.87
FCF per share₩
358.03
406.69
444.87
445.98
444.67
449.05
461.58
520.55
481.46
526.42
80.65
3.43%
4.05%
—
83.46
Dividend per sh₩
91.45
86.32
89.38
100.51
103.32
116.03
131.72
145.46
156.77
176.40
229.59
11.29%
8.01%
—
23.21
Div yield (avg)%
6.58
5.79
4.07
2.92
0.78
0.56
0.40
0.70
1.17
0.40
21.06
0.56
0.98
90
25.95
Payout ratio%
11.44
10.36
7.90
5.51
4.57
4.47
5.75
3.37
0.98
2.32
5.21
3.37
5.04
47
9.004
Shares (diluted)M
13.99
14.06
15.24
15.59
15.78
17.68
17.74
19.70
22.00
22.25
9.031
7.11%
6.14%
15
18.94
Buyback yield%
11.13
12.52
11.91
11.29
9.16
8.20
6.51
8.71
11.27
9.91
26.58
8.71
10.52
88
1.618
D/E ratiox
3.236
3.580
3.525
3.552
3.496
3.712
4.250
4.856
4.974
5.514
1.469
4.856
3.646
67
2.833
Enterprise value₩B
3.535
3.320
3.557
3.636
4.019
4.531
5.059
4.731
5.432
5.583
2.568
6.80%
4.04%
94
3,247
LT debt₩M
363.9
381.6
375.9
405.6
356.7
343.2
355.8
312.9
312.8
335.4
606.3
(1.22%)
(1.89%)
37
Revenue
₩5.018B
3.84%
1.00×
Cost of revenue
₩2.647B
3.34%
0.95×
Operating expenses
₩623.3M
4.82%
1.10×
Property and equipment
16.39%
Spread over hurdle
21.20%