1.699
Revenue₩B
4.954
5.106
5.159
5.171
5.311
5.408
5.423
5.485
5.510
5.590
1.805
1.03%
1.33%
86
8.83
Revenue growth%
33.08
34.16
34.30
36.23
38.83
40.67
43.41
46.16
43.31
43.99
17.31
43.41
39.75
53
29.13
Gross margin%
12.50
10.30
7.99
5.30
5.94
7.25
10.04
9.13
10.07
9.84
16.23
9.84
9.49
11
16.26
Operating margin%
16.91
17.22
18.88
16.37
17.71
20.51
21.61
20.93
18.28
19.08
27.67
20.51
18.58
31
29.41
Net margin%
14.37
14.04
13.48
11.31
12.02
14.08
15.43
15.70
17.66
15.87
27.58
15.70
14.22
89
7.834
P/E ratio (avg)x
27.48
32.85
39.01
41.90
45.28
52.12
58.56
63.05
71.61
86.03
22.62
63.05
48.70
11
9.939
EV/EBITx
13.97
14.80
14.46
16.82
18.53
19.94
21.55
22.03
23.59
24.46
15.63
22.03
19.23
64
28.24
FCF yield (avg)%
21.54
20.04
18.31
18.94
18.51
17.43
19.57
21.53
24.37
22.30
17.90
21.53
19.80
54
23.92
FCF margin%
9.09
11.18
11.14
12.32
13.05
11.63
9.35
6.46
5.09
6.56
3.41
6.56
10.25
80
1.146
FCF / Net incomex
0.811
0.822
0.763
0.732
0.741
0.727
0.771
0.838
0.826
0.860
1.663
0.826
0.791
62
27.12
ROIC%
13.81
13.37
14.13
15.87
16.66
19.21
19.54
17.81
17.47
17.02
21.36
17.81
16.84
81
16.70
Return on equity%
19.62
19.78
21.55
20.61
21.96
24.89
24.11
24.96
24.19
21.27
10.23
24.19
21.76
38
9.47
Return on assets%
23.56
21.16
22.82
21.07
18.78
18.49
16.89
18.72
21.53
18.89
8.29
18.72
19.98
59
274.81
EPS₩
128.35
137.35
137.33
150.14
164.74
188.21
188.25
205.18
214.84
222.84
293.93
6.23%
6.91%
—
6.23
EPS growth%
8.69
10.54
11.36
13.53
14.41
12.83
15.01
13.81
15.36
15.69
25.40
15.01
13.67
84
336.08
Bookvalue per sh₩
356.05
375.72
371.57
399.22
454.91
454.60
508.66
489.08
560.33
605.39
240.26
5.88%
6.83%
—
115.74
FCF per share₩
93.31
99.40
108.64
117.41
107.40
117.87
118.16
124.30
129.30
134.67
336.74
4.63%
3.94%
—
239.99
Dividend per sh₩
259.28
272.84
265.96
308.57
312.74
337.40
362.50
354.76
417.35
426.67
172.80
6.41%
4.86%
—
23.42
Div yield (avg)%
8.35
7.88
7.66
8.16
8.32
11.10
8.11
7.39
9.36
9.91
21.59
9.36
8.24
9
18.80
Payout ratio%
11.02
11.05
12.19
11.61
14.53
17.49
19.82
19.20
16.59
18.79
25.39
18.79
15.56
38
10.98
Shares (diluted)M
13.80
15.58
17.69
17.23
17.45
18.33
21.67
24.16
26.94
29.52
10.86
11.08%
7.90%
60
29.74
Buyback yield%
25.72
27.79
24.81
25.19
23.12
24.37
22.08
21.27
23.27
20.62
25.12
22.08
23.82
19
1.267
D/E ratiox
0.384
0.353
0.357
0.352
0.352
0.328
0.314
0.308
0.300
0.268
0.394
0.308
0.340
68
1.235
Enterprise value₩B
4.290
3.727
3.690
3.542
3.149
2.983
2.828
3.128
2.752
2.990
0.688
(1.03%)
(2.92%)
50
0.470
LT debt₩B
1.785
2.010
2.181
2.104
2.240
2.250
2.574
2.663
2.959
3.505
0.656
9.37%
7.80%
24
Revenue
₩5.590B
1.33%
1.00×
Cost of revenue
₩2.920B
1.18%
0.99×
Operating expenses
₩835.4M
1.69%
1.04×
Property and equipment
18.63%
Cash and investments
17.51%
Spread over hurdle
19.08%