1.191
Revenue₩B
2.052
2.248
2.492
2.692
2.887
3.177
3.400
3.626
3.915
4.203
1.284
7.81%
8.25%
54
7.29
Revenue growth%
7.24
4.80
6.28
4.70
7.40
9.17
7.83
4.98
6.46
8.60
6.50
7.83
6.85
36
26.95
Gross margin%
11.96
14.57
17.30
14.91
16.86
16.12
16.93
17.75
16.80
17.46
13.31
16.93
16.83
62
16.88
Operating margin%
7.69
6.13
5.24
6.19
7.32
8.87
9.67
7.40
7.26
8.96
19.40
8.87
7.36
17
10.87
Net margin%
5.59
5.64
6.84
9.70
8.28
8.69
10.00
9.08
7.50
5.03
28.65
8.69
7.89
68
18.76
P/E ratio (avg)x
38.58
42.69
47.39
54.44
59.47
68.55
67.98
62.85
67.43
70.46
19.29
67.98
61.16
62
21.70
EV/EBITx
29.88
32.78
37.17
35.58
41.16
40.56
37.87
39.90
45.50
51.53
36.80
40.56
38.88
58
21.92
FCF yield (avg)%
32.73
34.95
32.46
31.92
31.20
28.63
29.42
26.88
24.76
21.92
24.55
26.88
30.31
71
20.99
FCF margin%
18.42
19.61
17.44
16.03
13.92
12.41
10.37
9.58
11.68
11.83
6.23
11.68
13.16
74
0.842
FCF / Net incomex
1.625
1.543
1.627
1.637
1.544
1.595
1.802
1.789
1.762
1.615
0.106
1.762
1.626
68
16.22
ROIC%
25.44
26.78
29.05
28.68
30.34
28.56
30.71
28.37
26.13
24.85
26.59
28.37
28.46
94
12.51
Return on equity%
17.16
19.06
20.35
19.51
18.85
21.17
23.01
23.79
21.83
20.27
28.74
21.83
20.31
47
24.19
Return on assets%
27.96
27.90
30.10
31.29
32.64
32.07
31.17
28.17
30.69
31.91
3.53
31.17
30.93
9
53.18
EPS₩
103.60
105.73
120.52
116.39
122.64
120.73
134.03
155.13
184.31
190.00
56.66
9.15%
7.96%
—
28.63
EPS growth%
8.64
9.72
7.24
9.90
9.60
9.84
9.04
11.84
13.77
13.02
29.50
11.84
9.78
9
139.14
Bookvalue per sh₩
205.77
217.99
232.76
230.34
251.28
280.20
284.69
334.83
386.44
393.34
88.91
9.38%
7.37%
—
110.23
FCF per share₩
72.66
80.13
91.65
105.14
119.23
132.10
144.83
144.23
165.37
176.33
81.45
8.14%
9.76%
—
70.82
Dividend per sh₩
150.39
167.34
185.34
200.42
218.91
246.71
267.71
260.33
258.03
240.20
84.79
1.87%
4.26%
—
23.13
Div yield (avg)%
14.44
15.33
18.03
16.70
18.99
19.66
22.25
23.43
23.90
25.16
11.49
23.43
19.33
76
22.79
Payout ratio%
18.06
16.71
16.04
14.81
15.46
16.58
14.61
17.55
17.71
15.26
28.98
16.58
16.31
9
12.40
Shares (diluted)M
20.59
20.75
23.81
24.48
24.68
26.56
26.38
28.66
32.38
34.66
11.85
7.03%
5.26%
10
23.77
Buyback yield%
20.11
18.26
16.39
16.59
16.30
15.74
16.49
15.37
15.51
14.54
12.69
15.51
16.35
45
1.357
D/E ratiox
2.100
2.122
2.496
2.705
3.031
3.032
3.284
3.662
4.013
3.789
1.737
3.662
3.031
77
0.234
Enterprise value₩B
4.563
5.129
5.403
6.081
6.243
6.185
6.155
6.471
7.787
7.652
1.706
4.16%
6.39%
33
2.581
LT debt₩B
3.715
3.588
4.244
4.429
4.345
4.521
5.066
5.394
5.722
5.510
1.067
4.86%
5.69%
31
Revenue
₩4.203B
8.25%
1.00×
Cost of revenue
₩2.080B
8.16%
0.99×
Operating expenses
₩771.8M
8.93%
1.07×
Property and equipment
18.47%
Spread over hurdle
11.28%