0.962
Revenue₩B
1.256
1.351
1.474
1.612
1.748
1.924
2.088
2.288
2.530
2.708
1.008
9.14%
8.88%
48
11.58
Revenue growth%
27.04
29.64
30.52
28.07
29.84
29.85
32.73
30.40
31.82
32.59
4.18
31.82
30.12
82
26.47
Gross margin%
5.50
5.38
4.63
4.72
4.35
4.25
4.89
3.81
6.51
3.68
7.20
4.25
4.67
30
21.96
Operating margin%
6.48
5.95
6.98
9.27
7.73
8.79
7.73
8.28
10.84
10.78
13.48
8.79
8.01
52
24.56
Net margin%
4.89
5.19
7.82
5.40
7.88
9.38
11.64
14.10
13.34
13.29
19.09
13.29
8.63
25
7.340
P/E ratio (avg)x
19.08
22.23
20.75
20.48
19.16
19.70
18.86
20.63
20.31
21.97
11.52
20.31
20.40
19
19.78
EV/EBITx
29.75
29.56
30.39
31.47
31.01
29.80
33.95
33.04
35.15
37.32
22.50
33.95
31.24
6
23.32
FCF yield (avg)%
19.54
18.27
20.16
19.10
20.12
22.42
24.86
24.55
25.27
24.58
22.85
24.58
21.29
40
18.65
FCF margin%
34.61
35.11
37.80
36.41
38.86
37.90
36.78
36.33
39.31
38.01
3.69
37.90
37.29
56
0.394
FCF / Net incomex
1.009
1.002
1.051
0.913
0.959
0.919
0.946
0.860
0.811
0.766
1.333
0.860
0.932
52
17.28
ROIC%
33.45
31.33
33.80
36.70
37.26
34.67
37.50
36.96
35.67
34.10
9.79
35.67
35.17
77
8.12
Return on equity%
18.07
20.99
18.10
16.00
13.45
16.14
19.10
20.31
21.85
24.72
7.68
20.31
18.60
20
10.70
Return on assets%
31.92
29.11
29.50
30.34
30.77
33.20
33.99
34.08
34.72
31.96
11.63
33.99
31.94
89
325.78
EPS₩
300.08
294.60
338.77
388.50
406.26
452.61
499.03
486.85
554.71
559.19
362.47
6.60%
6.37%
—
27.10
EPS growth%
13.75
11.98
14.69
16.38
14.66
13.48
11.78
8.97
8.79
6.52
7.90
8.97
12.73
66
266.76
Bookvalue per sh₩
106.02
117.44
130.87
143.78
158.52
156.50
163.30
162.90
181.99
207.36
180.65
5.52%
8.85%
—
395.07
FCF per share₩
366.56
393.62
340.26
319.49
307.46
289.08
279.48
291.54
258.16
225.11
387.69
(6.04%)
(4.27%)
—
399.06
Dividend per sh₩
100.72
105.72
94.15
95.90
93.41
81.56
78.81
83.88
71.19
76.17
421.80
(4.00%)
(2.31%)
—
22.17
Div yield (avg)%
18.49
16.77
18.11
15.95
15.12
14.23
14.18
12.31
13.65
13.09
11.50
13.65
14.67
48
6.85
Payout ratio%
23.99
25.06
22.55
19.86
21.90
23.33
20.59
19.22
19.45
19.23
18.43
19.45
21.25
41
7.039
Shares (diluted)M
7.381
7.338
8.095
7.618
8.153
8.040
8.248
9.088
9.736
9.239
6.869
2.53%
2.30%
64
19.07
Buyback yield%
10.12
12.68
12.33
11.50
9.33
6.67
7.20
9.48
11.06
10.22
29.77
9.48
10.17
14
1.645
D/E ratiox
0.416
0.411
0.353
0.332
0.364
0.326
0.279
0.273
0.244
0.233
1.629
0.273
0.329
42
3.031
Enterprise value₩B
0.860
0.762
0.754
0.816
0.845
0.729
0.728
0.792
0.782
0.742
2.516
(2.57%)
(2.68%)
65
1,595
LT debt₩M
147.7
135.4
142.2
134.3
130.0
140.9
142.3
139.0
131.9
143.1
325.2
1.94%
0.21%
53
Revenue
₩2.708B
8.88%
1.00×
Cost of revenue
₩1.734B
8.78%
0.99×
Operating expenses
₩679.2M
8.98%
1.01×
Property and equipment
17.33%
Cash and investments
15.57%
Spread over hurdle
(4.84%)