0.352
Revenue₩B
2.505
2.551
2.593
2.741
2.836
2.962
3.060
3.189
3.261
3.396
0.393
3.67%
3.62%
70
23.74
Revenue growth%
16.40
14.19
14.55
17.53
19.66
21.32
23.77
25.94
23.12
25.17
8.79
23.77
20.49
51
2.56
Gross margin%
7.64
8.46
8.84
10.31
8.14
6.06
3.12
5.27
5.43
8.25
22.46
5.43
7.89
15
19.06
Operating margin%
10.10
10.34
11.67
10.59
7.88
5.89
4.04
6.07
5.87
5.26
19.69
5.87
6.98
75
29.21
Net margin%
9.48
12.15
14.17
16.14
14.43
15.68
12.68
10.96
12.86
15.51
13.00
12.86
13.51
27
21.28
P/E ratio (avg)x
61.91
60.70
71.20
81.76
86.43
95.70
108.1
108.6
108.8
106.3
18.93
108.1
91.06
68
26.73
EV/EBITx
50.88
57.31
59.14
61.83
61.19
69.09
68.25
80.88
87.04
88.31
34.74
80.88
65.04
70
8.47
FCF yield (avg)%
35.42
35.32
33.31
33.89
32.41
33.51
33.34
35.39
35.81
36.96
24.46
35.39
34.60
37
13.90
FCF margin%
14.20
12.68
9.76
9.01
11.45
12.19
9.30
6.86
8.07
9.88
9.62
9.30
9.82
18
1.152
FCF / Net incomex
1.031
0.916
0.989
1.004
0.894
0.852
0.803
0.737
0.685
0.723
1.189
0.737
0.873
44
24.52
ROIC%
16.05
18.24
18.22
18.70
18.30
19.81
18.88
18.52
16.73
17.57
13.71
18.52
18.27
32
25.45
Return on equity%
4.22
2.93
1.37
1.45
3.78
3.50
2.50
3.58
1.04
0.80
24.36
2.50
2.71
86
7.66
Return on assets%
17.12
16.64
15.68
13.89
15.18
13.63
15.51
14.06
13.00
14.85
27.14
14.06
15.02
13
128.56
EPS₩
57.22
59.79
59.59
51.74
53.69
54.17
57.66
62.41
62.73
66.98
143.55
4.52%
0.58%
—
5.94
EPS growth%
1.59
1.93
1.58
0.42
0.40
2.11
0.40
0.40
0.46
2.37
27.66
0.46
1.02
81
49.60
Bookvalue per sh₩
122.79
123.11
144.87
171.19
164.29
162.60
172.52
167.68
197.09
202.61
58.25
4.28%
5.67%
—
134.48
FCF per share₩
87.59
84.71
88.99
78.17
68.72
67.56
65.83
65.83
70.64
69.91
86.45
0.34%
(2.64%)
—
71.58
Dividend per sh₩
48.14
58.00
63.40
70.80
76.72
85.70
97.98
113.60
130.30
137.50
96.42
12.38%
12.02%
—
24.04
Div yield (avg)%
28.74
30.20
33.10
30.46
27.77
28.09
26.31
28.59
26.76
27.05
21.30
27.05
28.34
83
6.52
Payout ratio%
19.58
17.58
19.96
17.08
14.09
16.61
14.21
16.23
13.92
16.07
14.20
16.07
16.42
80
16.31
Shares (diluted)M
22.78
23.55
23.95
24.70
27.99
29.27
28.73
28.92
32.60
32.86
15.55
3.26%
3.91%
91
25.13
Buyback yield%
18.63
16.21
18.79
17.34
16.78
19.31
19.93
20.79
20.19
22.64
25.37
20.19
19.05
77
0.452
D/E ratiox
1.768
1.769
1.943
2.132
2.366
2.571
2.838
3.142
2.931
2.603
0.534
2.838
2.468
79
0.809
Enterprise value₩B
1.542
1.639
1.451
1.338
1.225
1.223
1.062
1.088
1.111
1.029
2.770
(3.42%)
(5.08%)
87
1.662
LT debt₩B
1.423
1.382
1.588
1.566
1.717
1.908
1.956
2.092
2.436
2.481
1.090
7.64%
5.91%
93
Revenue
₩3.396B
3.62%
1.00×
Cost of revenue
₩2.377B
3.62%
1.00×
Operating expenses
₩682.7M
3.39%
0.98×
Goodwill & intangibles
14.51%
Property and equipment
14.36%
Spread over hurdle
(5.21%)