3.427
Revenue₩B
3.470
3.655
3.976
4.168
4.528
4.849
5.211
5.636
5.963
6.383
3.784
7.11%
6.75%
75
14.57
Revenue growth%
26.91
26.47
25.42
22.89
23.31
23.87
26.32
24.90
26.32
24.35
4.39
24.90
25.16
65
12.27
Gross margin%
7.11
4.89
3.68
5.24
3.50
1.91
1.77
0.84
0.40
0.40
24.10
0.84
2.70
42
10.95
Operating margin%
13.76
14.77
17.76
17.85
15.07
16.26
14.12
15.66
16.76
16.96
13.47
16.26
15.96
87
12.26
Net margin%
27.82
26.87
29.81
27.10
24.21
25.09
24.93
26.76
27.64
28.44
24.71
26.76
26.98
13
7.307
P/E ratio (avg)x
46.27
51.23
54.75
57.67
59.36
61.65
55.57
58.78
63.18
69.97
37.80
61.65
58.23
67
22.83
EV/EBITx
29.99
30.62
27.34
28.42
25.65
25.91
24.33
22.06
24.53
23.34
19.89
24.33
25.78
66
27.78
FCF yield (avg)%
12.22
13.47
11.01
12.48
13.89
14.91
13.87
15.54
17.81
19.94
5.76
15.54
13.88
22
9.66
FCF margin%
0.40
2.57
1.37
0.40
1.44
1.27
3.79
3.79
2.25
5.13
24.15
3.79
1.84
60
1.799
FCF / Net incomex
1.613
1.941
2.228
2.496
2.857
3.394
3.886
4.657
5.098
5.789
0.119
4.657
3.126
66
29.76
ROIC%
14.53
11.95
9.96
8.23
8.95
8.88
10.25
10.79
11.37
10.46
24.22
10.46
10.36
35
10.98
Return on equity%
19.36
18.16
17.79
15.98
16.55
15.15
14.08
13.06
12.50
10.79
16.94
13.06
15.57
26
22.28
Return on assets%
9.26
8.90
7.34
6.00
3.92
5.38
7.00
5.71
6.53
9.39
7.55
6.53
6.76
74
407.15
EPS₩
293.05
298.18
274.82
307.51
352.56
347.49
340.82
318.10
310.32
302.51
440.48
(3.02%)
1.01%
—
3.04
EPS growth%
29.96
29.16
29.63
29.72
28.96
30.46
30.86
30.90
28.06
30.32
11.88
30.46
29.84
78
450.39
Bookvalue per sh₩
634.06
663.17
741.01
727.65
826.99
799.67
925.68
872.25
819.51
894.52
640.82
1.58%
4.85%
—
95.24
FCF per share₩
132.62
149.18
164.33
174.43
182.78
171.66
183.51
207.59
228.57
260.87
423.76
7.37%
7.37%
—
543.28
Dividend per sh₩
403.93
391.66
378.17
393.72
446.62
471.20
446.05
429.46
391.07
406.75
509.76
(1.85%)
0.09%
—
26.27
Div yield (avg)%
1.11
1.83
1.09
0.40
0.40
1.64
3.30
0.45
1.70
2.05
3.48
1.70
1.38
22
29.22
Payout ratio%
4.19
6.74
6.75
7.12
5.45
2.72
5.13
4.08
3.92
2.13
12.06
3.92
4.66
74
3.931
Shares (diluted)M
6.774
7.840
9.264
11.11
11.93
12.98
14.98
18.06
21.94
26.20
3.969
17.04%
16.18%
22
2.62
Buyback yield%
6.71
4.10
4.70
2.70
5.41
7.08
5.27
7.55
10.32
8.78
13.74
7.55
6.06
22
0.146
D/E ratiox
0.579
0.534
0.493
0.543
0.605
0.593
0.633
0.603
0.558
0.580
0.678
0.593
0.580
31
4.453
Enterprise value₩B
6.203
6.985
7.212
8.185
7.789
8.641
9.168
9.806
10.77
10.63
2.369
6.42%
5.16%
11
5.203
LT debt₩B
0.740
0.792
0.743
0.691
0.660
0.698
0.742
0.738
0.826
0.854
5.619
5.31%
0.30%
12
Revenue
₩6.383B
6.75%
1.00×
Cost of revenue
₩3.382B
6.75%
1.00×
Operating expenses
₩1.115B
7.07%
1.03×
Goodwill & intangibles
15.38%
Property and equipment
14.41%
Spread over hurdle
(1.18%)