5.607
Revenue₩B
5.104
5.243
5.556
5.810
6.130
6.435
6.806
7.101
7.518
7.777
5.913
4.87%
4.69%
41
8.36
Revenue growth%
11.65
13.03
11.91
10.39
11.04
9.36
7.50
6.04
6.47
6.55
22.74
6.55
9.87
47
27.48
Gross margin%
34.70
36.95
38.96
39.06
38.22
38.49
38.02
36.26
36.86
38.18
2.14
38.02
38.10
78
19.55
Operating margin%
26.16
24.93
23.69
23.99
22.61
23.80
22.42
24.41
22.58
20.50
17.88
22.58
23.74
56
26.59
Net margin%
18.05
19.36
16.51
16.56
16.18
13.83
13.26
13.25
12.97
11.03
29.56
13.25
15.01
17
14.99
P/E ratio (avg)x
16.27
17.47
17.40
18.13
16.95
16.58
16.98
15.51
16.35
15.31
23.47
16.35
16.77
10
23.53
EV/EBITx
17.17
15.30
13.37
11.54
11.75
11.86
10.13
10.41
9.082
8.206
34.34
10.13
11.64
35
9.09
FCF yield (avg)%
4.00
1.84
3.61
4.79
6.90
3.94
4.39
6.28
3.68
4.27
8.02
4.27
4.13
88
10.78
FCF margin%
10.34
8.79
10.58
10.81
10.93
10.05
8.15
10.63
13.35
10.38
29.46
10.38
10.48
21
1.464
FCF / Net incomex
2.231
2.581
2.470
2.842
2.981
2.904
3.237
3.688
4.112
3.880
0.146
3.688
2.943
67
17.78
ROIC%
24.28
24.53
26.27
28.12
27.32
26.68
23.70
22.10
21.08
19.32
15.45
22.10
24.40
94
24.98
Return on equity%
20.10
17.20
15.84
16.99
14.04
16.91
18.50
20.91
23.63
23.82
26.67
20.91
17.85
37
3.41
Return on assets%
30.26
27.30
29.81
27.43
28.32
29.79
28.69
27.33
30.25
30.77
16.55
29.79
29.24
77
242.46
EPS₩
1,477
1,654
1,717
1,909
2,072
2,043
2,090
2,319
2,486
2,541
262.91
4.16%
6.53%
—
15.70
EPS growth%
21.01
23.78
20.83
22.14
24.12
24.48
27.18
25.08
23.33
21.38
18.95
24.48
23.55
30
141.18
Bookvalue per sh₩
1,524
1,740
2,057
2,464
2,685
2,725
3,111
3,406
3,705
3,954
150.86
8.05%
11.58%
—
754.17
FCF per share₩
802.03
766.45
699.04
659.29
731.36
730.42
666.52
705.25
771.37
846.26
245.88
2.96%
0.95%
—
648.21
Dividend per sh₩
520.92
570.03
567.36
628.14
701.72
721.30
771.40
862.59
882.80
876.93
725.53
4.56%
6.72%
—
12.09
Div yield (avg)%
11.75
9.42
9.29
8.58
10.81
8.19
9.68
9.18
9.51
11.22
20.09
9.51
9.46
81
27.96
Payout ratio%
27.40
27.60
29.90
27.24
25.97
27.94
26.34
28.25
25.76
28.53
18.14
27.94
27.50
67
2.437
Shares (diluted)M
2.571
2.575
2.855
3.248
3.757
3.797
4.403
4.888
5.732
6.752
2.341
12.44%
10.15%
42
24.76
Buyback yield%
2.57
5.43
7.50
6.98
4.43
1.62
2.80
2.37
1.95
4.67
4.12
2.37
3.62
94
0.576
D/E ratiox
0.998
1.019
1.147
1.179
1.232
1.278
1.331
1.404
1.672
1.959
1.042
1.404
1.255
57
3.097
Enterprise value₩B
4.754
4.047
3.857
3.330
3.216
3.094
3.067
2.907
2.744
2.540
0.614
(4.61%)
(5.35%)
62
0.334
LT debt₩B
1.629
1.725
1.781
2.084
2.120
2.175
2.097
1.996
2.260
2.552
4.504
3.78%
4.64%
72
Revenue
₩7.777B
4.69%
1.00×
Cost of revenue
₩3.992B
4.52%
0.98×
Operating expenses
₩1.701B
4.72%
1.00×
Property and equipment
15.65%
Spread over hurdle
10.91%