3.549
Revenue₩B
2.489
2.555
2.626
2.689
2.728
2.791
2.840
2.952
3.034
3.064
3.955
2.35%
2.38%
63
5.25
Revenue growth%
20.80
18.07
18.39
21.00
19.04
16.27
14.78
12.90
9.99
12.40
18.15
12.90
17.17
7
16.37
Gross margin%
0.83
0.40
0.40
0.40
0.40
2.53
4.70
5.07
7.61
8.22
21.98
5.07
1.68
66
8.30
Operating margin%
24.81
25.35
26.29
24.53
27.34
29.27
31.32
30.19
30.28
30.59
4.96
30.28
28.30
78
18.43
Net margin%
0.86
0.40
1.70
0.40
0.40
0.40
2.21
2.96
2.53
4.86
11.32
2.53
1.28
91
35.06
P/E ratio (avg)x
28.41
28.23
28.07
30.45
32.53
32.57
34.53
33.38
34.97
38.24
16.93
34.53
32.55
69
26.04
EV/EBITx
22.33
19.67
16.73
17.11
18.20
17.87
17.65
17.49
16.87
17.94
13.92
17.65
17.76
42
24.15
FCF yield (avg)%
28.66
27.48
27.77
26.67
24.62
22.22
24.48
26.25
24.38
25.46
19.43
24.48
25.85
85
19.32
FCF margin%
6.73
5.45
7.93
8.78
9.71
12.06
11.78
9.55
9.22
11.46
16.71
11.46
9.38
52
1.221
FCF / Net incomex
1.297
1.275
1.295
1.280
1.471
1.494
1.691
1.667
1.555
1.488
0.448
1.555
1.480
84
2.90
ROIC%
35.36
38.25
40.27
41.97
42.11
41.79
40.18
37.38
34.72
35.95
26.93
37.38
39.21
62
11.97
Return on equity%
8.45
8.03
8.28
9.78
7.07
6.35
4.82
5.27
6.21
6.28
21.38
6.21
6.71
9
17.40
Return on assets%
26.03
26.22
26.90
29.27
30.63
33.54
32.47
33.20
31.97
30.92
22.06
32.47
30.77
59
191.62
EPS₩
288.48
256.25
231.23
213.59
219.68
218.32
213.17
199.90
213.30
234.42
210.43
1.31%
(2.89%)
—
27.07
EPS growth%
27.55
25.37
23.83
25.51
28.30
28.29
26.57
25.53
27.71
29.96
5.96
27.71
27.06
35
201.32
Bookvalue per sh₩
129.47
122.97
133.04
149.39
147.89
150.01
158.72
150.58
143.33
135.13
190.74
(1.79%)
1.76%
—
77.51
FCF per share₩
86.44
82.37
81.30
85.29
99.87
94.67
98.46
104.37
107.74
121.40
266.66
3.98%
4.62%
—
331.32
Dividend per sh₩
313.57
355.27
379.88
424.09
456.48
485.28
536.87
616.92
612.62
645.06
309.81
7.16%
7.15%
—
17.22
Div yield (avg)%
20.33
22.91
21.70
23.61
23.24
21.41
20.47
18.83
16.40
17.78
24.42
18.83
20.94
92
26.56
Payout ratio%
4.23
5.12
5.28
2.31
2.98
5.58
5.62
4.51
2.47
1.23
16.96
4.51
4.37
64
10.45
Shares (diluted)M
8.705
7.844
7.066
7.749
7.983
6.908
6.974
6.296
6.628
6.321
10.61
(4.56%)
(3.90%)
36
7.23
Buyback yield%
26.03
26.67
28.84
28.61
29.89
31.45
32.42
30.53
30.90
31.80
28.74
31.45
30.21
52
0.341
D/E ratiox
0.780
0.797
0.800
0.806
0.814
0.803
0.824
0.865
0.958
0.917
1.571
0.865
0.810
29
2.431
Enterprise value₩B
0.558
0.665
0.664
0.715
0.760
0.753
0.724
0.796
0.802
0.913
2.116
3.75%
6.86%
20
2.440
LT debt₩B
1.196
1.358
1.270
1.267
1.179
1.231
1.374
1.416
1.318
1.281
0.988
1.68%
0.80%
95
Revenue
₩3.064B
2.38%
1.00×
Cost of revenue
₩2.145B
2.38%
1.00×
Operating expenses
₩513.1M
2.41%
1.00×
Property and equipment
18.92%
Spread over hurdle
(1.65%)