0.487
Revenue₩B
1.760
1.914
2.085
2.186
2.329
2.512
2.701
2.829
3.046
3.216
0.530
6.67%
7.09%
42
17.51
Revenue growth%
28.54
30.57
33.05
34.78
33.55
33.37
35.17
36.42
38.64
38.50
6.78
36.42
34.16
21
16.75
Gross margin%
12.04
14.56
15.41
17.45
20.12
21.71
22.59
22.46
22.16
21.63
17.31
22.16
20.87
81
7.59
Operating margin%
4.52
1.63
0.40
0.40
0.40
0.40
0.40
0.83
0.40
0.40
11.72
0.40
0.40
41
10.50
Net margin%
26.64
24.70
24.36
26.86
28.21
29.02
31.87
32.60
31.33
33.42
16.97
31.87
28.61
9
10.90
P/E ratio (avg)x
31.53
32.88
35.03
39.12
36.04
36.09
37.23
37.41
35.54
36.33
24.03
36.33
36.07
69
36.49
EV/EBITx
49.44
53.14
57.19
57.15
58.94
64.62
70.59
70.34
78.44
78.50
36.74
70.59
61.78
54
15.57
FCF yield (avg)%
7.76
5.80
4.02
1.48
3.61
3.41
5.28
7.93
9.81
8.53
8.82
7.93
5.54
15
20.11
FCF margin%
16.94
15.12
16.44
17.79
16.39
14.41
15.89
16.68
15.07
13.79
2.32
15.07
16.14
65
0.260
FCF / Net incomex
0.143
0.126
0.136
0.123
0.110
0.108
0.101
0.104
0.100
0.106
1.565
0.104
0.109
15
18.01
ROIC%
24.98
22.56
24.35
24.42
24.82
26.81
27.39
29.37
29.66
26.91
2.43
27.39
25.90
71
25.33
Return on equity%
12.78
11.43
9.49
8.69
11.00
10.63
12.38
14.77
13.04
14.27
11.50
13.04
11.91
60
3.80
Return on assets%
27.51
28.67
27.62
28.13
28.01
29.54
30.45
29.50
27.27
27.04
17.01
29.50
28.07
24
587.42
EPS₩
320.59
312.59
267.15
284.42
307.46
300.85
309.25
306.34
283.72
288.25
644.65
(1.28%)
(1.78%)
—
5.68
EPS growth%
6.52
7.42
7.40
10.26
7.52
7.80
7.96
5.36
7.40
9.49
17.35
7.80
7.47
58
735.20
Bookvalue per sh₩
469.09
463.78
440.17
426.89
389.01
380.39
332.78
334.57
329.18
339.31
191.68
(2.70%)
(4.25%)
—
458.77
FCF per share₩
733.26
822.66
810.31
824.20
881.64
866.34
853.08
805.36
832.04
886.32
207.93
0.11%
2.67%
—
692.92
Dividend per sh₩
406.36
430.56
411.46
400.55
411.97
442.46
470.55
519.97
533.45
547.58
140.38
5.86%
3.84%
—
2.02
Div yield (avg)%
4.82
2.30
0.40
0.40
0.40
0.40
2.26
5.12
6.43
4.07
23.34
4.07
2.28
78
16.67
Payout ratio%
12.21
14.24
14.91
16.95
14.18
12.31
11.68
14.43
12.40
13.99
12.94
12.40
14.09
38
2.938
Shares (diluted)M
4.124
4.792
5.416
6.273
7.363
7.731
8.311
7.922
9.244
10.41
2.867
7.17%
10.34%
37
21.55
Buyback yield%
12.62
15.20
13.21
14.53
17.05
19.96
20.27
19.06
16.15
16.23
5.39
19.06
16.19
32
1.250
D/E ratiox
1.450
1.358
1.446
1.612
1.786
1.745
1.893
2.052
1.961
2.019
1.636
1.961
1.765
34
2.152
Enterprise value₩B
2.712
3.132
3.312
3.761
3.791
4.439
5.180
5.203
5.000
5.650
0.431
8.31%
7.92%
64
0.682
LT debt₩B
0.171
0.177
0.190
0.191
0.178
0.197
0.192
0.176
0.180
0.180
1.195
0.21%
1.02%
45
Revenue
₩3.216B
7.09%
1.00×
Cost of revenue
₩2.030B
7.22%
1.01×
Operating expenses
₩609.8M
7.30%
1.02×
Property and equipment
16.87%
Spread over hurdle
19.27%