5.841
Revenue₩B
4.237
4.291
4.370
4.334
4.384
4.502
4.439
4.456
4.592
4.599
6.307
0.96%
0.81%
12
7.51
Revenue growth%
21.71
19.84
21.51
21.12
22.06
19.65
19.82
22.79
22.09
21.27
5.04
21.27
21.39
51
23.25
Gross margin%
0.40
0.40
0.40
0.40
2.56
2.53
0.40
3.34
2.54
4.84
23.30
2.54
1.46
37
22.49
Operating margin%
13.67
13.84
15.74
15.13
16.91
16.97
14.19
15.89
18.73
16.36
2.10
16.36
15.82
13
19.07
Net margin%
10.81
12.92
14.16
12.83
13.47
15.79
13.18
15.52
15.20
13.25
16.34
15.20
13.36
19
9.950
P/E ratio (avg)x
48.63
50.08
54.29
56.92
64.57
59.74
67.84
77.61
79.44
75.51
15.30
75.51
62.15
30
35.90
EV/EBITx
9.654
10.41
10.38
11.20
12.77
13.17
13.96
15.86
15.35
17.17
17.42
15.35
12.97
51
24.38
FCF yield (avg)%
8.04
11.03
12.75
10.13
11.68
11.78
9.12
10.70
8.23
8.14
3.79
9.12
10.41
74
26.40
FCF margin%
4.00
6.23
7.57
7.27
8.35
9.35
7.96
10.84
11.61
11.23
27.94
10.84
8.15
13
1.366
FCF / Net incomex
0.358
0.343
0.385
0.416
0.472
0.492
0.552
0.511
0.566
0.605
1.217
0.552
0.482
26
18.14
ROIC%
32.27
29.41
29.55
32.15
34.15
34.25
36.09
33.80
35.21
38.03
5.03
35.21
33.97
74
26.76
Return on equity%
30.70
29.81
29.10
26.54
28.35
27.32
27.23
29.06
28.57
26.51
13.32
27.32
28.46
47
7.41
Return on assets%
23.84
22.71
21.27
22.83
23.56
23.63
26.51
23.91
21.60
20.73
17.47
23.63
23.20
62
214.29
EPS₩
333.84
382.71
402.38
404.08
397.40
400.20
421.10
443.30
497.39
495.65
230.11
4.52%
5.06%
—
4.98
EPS growth%
10.26
9.55
10.39
10.75
8.55
5.67
2.86
3.41
3.01
4.34
21.45
3.41
7.11
16
174.29
Bookvalue per sh₩
316.31
344.06
391.26
441.72
478.60
442.00
470.53
483.06
518.80
518.98
232.95
1.63%
5.82%
—
158.79
FCF per share₩
201.35
220.41
234.24
250.70
226.67
220.50
248.79
247.12
264.74
296.89
167.26
5.55%
5.12%
—
192.70
Dividend per sh₩
106.30
98.79
96.79
103.89
96.33
85.62
81.97
74.56
82.50
83.30
111.90
(2.86%)
(3.00%)
—
17.86
Div yield (avg)%
9.86
11.71
10.99
9.53
7.57
9.14
10.16
11.56
14.02
15.58
2.56
11.56
10.57
69
4.03
Payout ratio%
22.65
21.58
23.28
20.56
23.20
23.18
21.80
21.29
20.62
22.50
4.60
21.80
22.15
21
14.64
Shares (diluted)M
21.42
23.29
22.82
23.44
24.03
25.14
25.64
30.23
36.12
38.27
14.62
9.75%
7.53%
76
10.48
Buyback yield%
11.86
13.96
11.43
13.62
14.72
13.30
15.58
17.14
16.50
16.43
28.72
16.43
14.34
60
0.950
D/E ratiox
0.324
0.329
0.282
0.287
0.287
0.266
0.239
0.232
0.229
0.218
0.699
0.232
0.274
48
2.082
Enterprise value₩B
8.876
10.55
10.71
11.45
12.86
15.46
15.20
14.86
16.50
16.99
3.098
5.72%
8.10%
48
4.512
LT debt₩B
5.681
5.766
5.305
4.966
5.007
5.589
5.372
5.060
4.641
4.647
3.508
(1.48%)
(2.88%)
40
Revenue
₩4.599B
0.81%
1.00×
Cost of revenue
₩2.579B
0.64%
0.98×
Operating expenses
₩877.1M
1.16%
1.03×
Property and equipment
16.33%
Cash and investments
16.13%
Spread over hurdle
(0.76%)