4.050
Revenue₩B
4.127
4.268
4.281
4.357
4.505
4.643
4.713
4.785
4.828
4.928
4.199
1.81%
2.00%
18
14.38
Revenue growth%
2.60
5.44
4.72
3.96
6.47
7.41
8.48
5.52
7.58
6.30
15.69
7.41
5.91
41
21.14
Gross margin%
4.59
6.00
5.68
6.35
7.94
9.19
10.56
12.21
9.88
8.84
20.03
9.88
8.39
88
23.07
Operating margin%
13.11
16.06
17.83
19.72
21.56
20.40
21.15
20.07
17.46
16.66
20.75
20.07
18.78
15
24.76
Net margin%
7.70
6.79
9.25
10.34
9.20
11.78
12.16
13.94
16.51
16.81
8.03
13.94
11.06
31
27.14
P/E ratio (avg)x
17.23
19.41
17.86
19.84
20.95
23.33
23.88
22.07
22.92
25.43
29.43
23.33
21.51
12
22.17
EV/EBITx
22.44
21.57
22.05
21.98
22.97
24.33
25.31
24.75
23.00
22.44
9.402
24.33
22.71
34
8.29
FCF yield (avg)%
25.24
25.48
28.12
25.49
25.18
24.66
24.46
25.03
22.26
21.24
23.49
24.46
25.11
60
20.15
FCF margin%
14.78
14.46
16.02
15.05
12.75
14.94
17.36
18.39
19.05
19.36
27.36
18.39
15.53
64
0.132
FCF / Net incomex
1.998
1.917
1.999
2.035
1.963
1.746
1.751
1.734
1.614
1.445
1.779
1.734
1.834
22
20.19
ROIC%
27.39
25.03
23.73
25.09
24.35
25.52
28.02
28.72
29.99
28.38
18.57
28.38
26.45
30
25.61
Return on equity%
3.35
5.92
3.87
1.06
1.00
0.75
2.54
0.88
0.93
0.40
29.21
0.88
1.03
34
12.37
Return on assets%
19.20
19.17
20.92
21.86
22.32
19.58
18.20
16.45
16.93
16.45
15.63
16.93
19.18
71
183.93
EPS₩
466.55
495.83
530.32
610.75
695.44
728.33
842.12
867.87
958.40
970.05
195.26
6.88%
9.53%
—
9.06
EPS growth%
20.57
20.74
22.51
22.27
20.27
17.48
17.50
15.53
16.49
15.82
10.61
16.49
18.88
91
247.52
Bookvalue per sh₩
523.01
605.19
625.66
631.27
601.14
606.87
705.60
820.71
973.35
1,064
348.45
12.09%
8.42%
—
367.82
FCF per share₩
526.00
491.97
463.91
535.32
562.65
556.51
618.32
582.03
661.85
652.56
656.23
3.01%
2.03%
—
377.71
Dividend per sh₩
471.49
480.20
570.37
613.55
658.90
669.95
763.23
849.80
992.88
1,149
491.48
11.76%
9.98%
—
2.70
Div yield (avg)%
24.54
26.60
29.01
30.29
28.02
28.92
30.32
30.47
32.69
35.26
20.31
30.47
29.65
56
16.44
Payout ratio%
16.85
17.08
17.38
14.58
17.13
18.93
17.26
15.44
18.31
16.25
29.91
17.26
17.10
63
3.605
Shares (diluted)M
2.919
3.002
3.255
3.238
3.331
3.494
3.185
3.056
2.964
3.150
3.633
(1.11%)
0.71%
62
23.87
Buyback yield%
11.14
10.47
8.13
9.05
7.72
9.24
12.17
13.19
15.70
18.32
19.75
13.19
10.81
48
1.124
D/E ratiox
0.493
0.526
0.570
0.688
0.791
0.912
0.976
1.149
1.343
1.498
1.591
1.149
0.851
93
2.909
Enterprise value₩B
3.715
3.720
3.599
3.625
4.222
4.227
4.940
4.841
4.704
5.417
4.767
5.11%
4.86%
55
2.176
LT debt₩B
1.208
1.218
1.345
1.489
1.641
1.586
1.747
2.074
2.464
2.391
2.895
7.82%
8.15%
19
Revenue
₩4.928B
2.00%
1.00×
Cost of revenue
₩2.783B
2.13%
1.01×
Operating expenses
₩1.095B
2.11%
1.01×
Property and equipment
19.48%
Goodwill & intangibles
18.54%
Spread over hurdle
86.34%