4.663
Revenue₩B
3.248
3.437
3.646
3.842
4.049
4.329
4.460
4.730
4.971
5.116
5.219
4.79%
5.22%
48
3.70
Revenue growth%
14.63
14.46
11.72
9.48
7.66
7.10
8.93
7.83
9.81
6.86
7.53
7.83
9.21
19
22.24
Gross margin%
18.72
17.98
15.23
14.44
11.53
14.03
14.10
15.21
17.09
19.46
3.14
15.21
15.22
32
12.88
Operating margin%
21.62
21.30
18.67
18.62
20.02
22.89
20.45
17.98
16.68
15.31
4.67
17.98
19.34
75
27.75
Net margin%
31.61
33.51
30.54
31.37
34.26
36.58
34.53
34.74
35.79
33.49
9.05
34.74
33.88
48
15.15
P/E ratio (avg)x
25.61
29.26
32.88
37.46
45.36
50.25
59.45
61.39
60.97
62.42
23.97
60.97
47.80
38
18.35
EV/EBITx
27.33
28.32
32.06
29.41
28.71
30.43
28.79
29.29
27.94
26.90
24.22
28.79
28.75
20
15.94
FCF yield (avg)%
27.30
29.57
29.57
32.17
30.61
31.36
28.89
27.98
28.06
28.03
12.28
28.06
29.23
91
7.17
FCF margin%
21.83
23.93
23.48
23.69
25.34
24.56
23.62
22.80
20.63
20.41
8.84
22.80
23.55
88
0.246
FCF / Net incomex
2.118
2.363
2.740
2.554
2.907
2.909
3.393
3.706
3.662
3.473
0.929
3.473
2.908
78
14.40
ROIC%
15.15
16.02
16.95
19.40
20.64
17.73
20.65
21.14
19.25
17.81
10.10
19.25
18.53
6
10.28
Return on equity%
0.40
0.40
0.40
2.58
0.40
0.40
2.66
0.52
0.40
1.61
20.73
0.52
0.40
28
23.66
Return on assets%
23.41
24.58
25.00
23.15
21.06
21.37
18.50
20.45
21.95
22.89
2.38
21.37
22.42
80
265.14
EPS₩
472.85
482.92
507.45
563.96
548.18
603.21
612.25
648.12
706.47
739.39
293.22
6.17%
4.70%
—
6.95
EPS growth%
8.01
10.15
11.19
10.70
12.04
13.75
12.05
9.95
11.95
13.06
25.38
12.05
11.57
65
182.13
Bookvalue per sh₩
207.17
218.06
195.58
193.44
212.63
223.38
235.95
262.81
253.89
263.26
144.57
4.36%
1.47%
—
391.03
FCF per share₩
284.89
283.13
262.09
283.94
280.45
315.26
310.18
337.00
365.39
412.29
427.09
8.01%
4.54%
—
285.22
Dividend per sh₩
215.55
202.98
190.11
180.56
193.06
183.05
193.18
193.66
194.01
203.39
69.18
1.05%
(0.54%)
—
2.09
Div yield (avg)%
20.10
22.71
21.89
24.36
24.44
26.69
27.18
29.80
31.25
33.58
27.97
29.80
25.56
66
9.69
Payout ratio%
29.32
27.27
26.21
23.45
21.11
20.59
23.30
22.08
19.35
20.91
15.20
20.91
22.69
64
6.428
Shares (diluted)M
7.579
7.680
7.982
9.280
9.836
9.697
10.85
11.84
13.57
13.95
6.612
7.23%
6.01%
23
9.87
Buyback yield%
5.08
4.98
4.88
7.29
6.54
4.53
6.87
9.80
8.88
8.82
22.49
8.82
6.71
74
0.511
D/E ratiox
0.614
0.587
0.594
0.592
0.563
0.561
0.542
0.603
0.586
0.555
1.601
0.561
0.586
10
4.179
Enterprise value₩B
0.463
0.466
0.448
0.429
0.397
0.441
0.438
0.438
0.441
0.480
4.138
3.85%
0.36%
38
1.666
LT debt₩B
7.283
8.343
9.163
9.317
8.933
9.802
11.05
10.59
11.67
12.17
2.185
6.38%
6.59%
31
Revenue
₩5.116B
5.22%
1.00×
Cost of revenue
₩2.753B
5.40%
1.02×
Operating expenses
₩971.1M
5.26%
1.00×
Property and equipment
18.79%
Spread over hurdle
(1.36%)