1.115
Revenue₩B
2.488
2.476
2.575
2.624
2.680
2.717
2.787
2.869
2.951
3.074
1.241
2.78%
2.50%
15
17.80
Revenue growth%
4.67
4.23
5.96
7.22
4.79
3.07
0.76
0.40
0.40
0.89
26.18
0.76
3.65
87
3.51
Gross margin%
3.23
3.43
0.81
0.40
2.25
1.66
3.77
5.91
6.36
7.33
17.86
5.91
3.33
35
12.25
Operating margin%
21.27
18.98
17.83
19.57
16.85
19.02
21.78
22.23
23.91
26.76
27.51
22.23
20.42
24
18.13
Net margin%
6.43
5.49
3.90
3.27
2.55
4.95
2.32
0.40
0.40
0.40
22.61
0.40
2.91
85
6.190
P/E ratio (avg)x
28.26
33.36
34.58
35.09
40.90
40.14
47.54
46.72
47.36
53.54
29.16
47.36
40.52
58
6.910
EV/EBITx
25.91
27.15
27.42
30.57
31.14
31.69
29.47
32.64
35.57
37.13
28.02
32.64
30.86
61
16.12
FCF yield (avg)%
9.81
9.91
7.81
10.07
8.34
6.51
9.29
10.22
8.66
5.82
12.76
8.66
8.98
93
15.89
FCF margin%
31.05
31.49
30.73
32.65
32.08
31.90
33.27
35.49
37.76
40.45
6.62
35.49
32.37
31
0.912
FCF / Net incomex
0.412
0.445
0.415
0.413
0.387
0.391
0.427
0.451
0.442
0.427
1.413
0.427
0.421
19
16.91
ROIC%
3.27
0.61
3.16
1.47
3.62
5.72
7.86
6.44
3.61
5.81
16.59
5.81
3.62
76
28.28
Return on equity%
12.54
15.43
12.54
15.40
17.46
18.70
17.70
18.83
19.99
19.02
24.63
18.83
17.58
20
26.04
Return on assets%
23.93
26.72
29.59
29.41
31.63
31.63
32.42
31.49
29.42
29.04
25.68
31.49
29.50
64
209.44
EPS₩
266.81
306.30
283.68
288.82
290.92
323.30
358.32
394.04
428.02
482.58
221.60
10.65%
7.17%
—
14.80
EPS growth%
0.68
1.76
0.40
0.40
0.40
0.40
1.41
3.28
2.14
2.47
25.41
2.14
1.05
42
49.20
Bookvalue per sh₩
127.20
118.52
112.05
99.90
106.35
93.79
98.60
102.39
100.93
110.19
231.63
0.71%
(1.16%)
—
244.62
FCF per share₩
317.13
330.75
392.97
463.70
505.03
511.14
614.81
721.13
765.43
876.97
112.16
11.67%
10.49%
—
107.61
Dividend per sh₩
216.29
201.75
220.06
250.76
235.40
230.59
261.11
285.86
271.63
264.33
136.00
2.35%
3.05%
—
7.39
Div yield (avg)%
23.49
21.71
23.37
24.89
27.21
25.05
25.01
25.87
24.74
23.46
27.80
25.01
24.82
7
12.94
Payout ratio%
8.65
11.51
12.45
14.97
14.48
13.61
11.10
11.09
10.15
11.99
6.36
11.10
11.75
50
14.09
Shares (diluted)M
20.49
21.28
24.17
23.93
26.62
29.94
28.59
27.59
28.42
29.79
14.69
2.27%
4.62%
23
24.40
Buyback yield%
32.32
32.85
30.19
33.09
32.59
32.65
30.66
30.13
27.33
25.60
18.60
30.13
31.49
12
0.858
D/E ratiox
2.263
2.396
2.431
2.517
2.730
3.102
3.066
2.935
3.309
3.496
1.448
3.102
2.832
40
0.493
Enterprise value₩B
2.367
2.380
2.745
2.810
2.666
3.073
3.375
3.779
4.103
4.548
2.043
11.27%
7.97%
43
0.778
LT debt₩B
2.988
3.022
3.116
3.172
2.981
3.067
3.239
3.186
3.231
3.662
1.577
4.20%
2.59%
54
Revenue
₩3.074B
2.50%
1.00×
Cost of revenue
₩2.152B
2.52%
1.00×
Operating expenses
₩412.0M
3.00%
1.05×
Property and equipment
13.48%
Spread over hurdle
10.56%