2.058
Revenue₩B
3.638
3.854
4.099
4.214
4.352
4.558
4.643
4.887
5.190
5.291
2.208
3.98%
4.44%
45
11.15
Revenue growth%
11.15
11.07
9.51
7.65
7.05
7.37
7.64
9.39
7.30
5.25
26.40
7.37
7.64
67
25.62
Gross margin%
20.47
22.47
24.55
26.17
27.55
28.65
26.05
25.89
28.73
26.80
6.35
26.80
26.11
14
9.63
Operating margin%
10.17
7.76
5.88
3.64
6.08
8.58
6.07
8.32
5.37
6.61
22.38
6.61
6.35
51
13.07
Net margin%
26.81
27.40
26.74
26.37
25.91
26.99
28.83
29.49
30.92
28.49
22.99
28.83
27.19
33
34.68
P/E ratio (avg)x
15.23
13.52
12.26
13.54
14.29
14.09
14.36
13.61
12.47
12.41
25.76
13.61
13.57
84
16.97
EV/EBITx
18.59
18.83
18.36
18.72
18.69
21.11
22.19
22.00
21.46
22.48
7.893
22.00
19.97
46
23.92
FCF yield (avg)%
16.17
14.29
14.36
15.15
13.65
12.50
14.77
14.72
13.13
14.03
6.90
14.03
14.32
55
29.99
FCF margin%
28.42
28.17
29.71
27.80
25.62
23.26
24.45
26.58
25.47
26.35
17.00
25.47
26.47
75
0.266
FCF / Net incomex
1.158
1.198
1.224
1.198
1.227
1.337
1.308
1.206
1.242
1.280
0.692
1.280
1.225
29
6.36
ROIC%
3.43
5.34
7.80
5.17
7.72
9.08
6.33
6.05
6.45
6.57
27.99
6.45
6.39
82
21.85
Return on equity%
5.59
7.36
5.71
6.23
3.41
0.81
1.20
3.61
2.99
1.11
15.86
1.20
3.51
44
6.21
Return on assets%
15.49
14.47
12.86
13.85
12.46
15.35
16.36
18.96
17.32
15.99
26.24
16.36
15.42
47
308.89
EPS₩
245.16
260.84
265.29
277.76
268.50
273.91
296.37
281.24
300.20
269.67
329.60
0.09%
(0.07%)
—
11.43
EPS growth%
0.84
3.72
3.48
4.19
6.13
5.30
6.67
4.03
6.48
8.94
8.74
6.48
4.75
76
87.59
Bookvalue per sh₩
135.42
128.77
120.30
133.84
140.76
150.20
142.86
126.41
111.95
107.47
308.89
(5.25%)
(3.42%)
—
102.93
FCF per share₩
162.31
176.44
171.31
196.78
211.05
196.73
221.03
218.32
205.25
192.76
144.32
(1.80%)
2.32%
—
121.69
Dividend per sh₩
119.19
117.10
107.17
98.29
109.94
126.80
141.04
151.98
147.90
158.50
340.30
7.59%
4.02%
—
23.05
Div yield (avg)%
24.65
26.46
26.97
25.71
27.14
25.84
27.42
28.02
27.12
27.38
12.28
27.38
27.05
78
15.47
Payout ratio%
11.19
13.54
11.46
12.95
15.70
18.00
20.62
22.45
21.13
20.21
2.53
20.62
16.85
88
6.430
Shares (diluted)M
4.543
4.185
3.879
3.765
3.356
3.451
3.661
3.160
3.207
2.840
6.374
(3.28%)
(5.72%)
77
25.41
Buyback yield%
27.68
30.60
32.13
33.89
36.22
34.92
32.07
31.48
31.60
32.26
3.41
32.07
32.10
19
0.387
D/E ratiox
1.889
1.955
2.015
2.167
2.123
1.964
2.119
2.004
2.098
1.993
0.160
2.004
2.009
53
3.402
Enterprise value₩B
2.799
2.763
3.014
3.285
2.816
2.559
2.512
2.367
2.041
2.142
2.577
(5.33%)
(3.35%)
82
1.575
LT debt₩B
2.589
2.827
2.600
2.856
2.733
2.560
2.608
2.511
2.563
2.389
3.016
(2.65%)
(0.57%)
82
Revenue
₩5.291B
4.44%
1.00×
Cost of revenue
₩3.181B
4.44%
1.00×
Operating expenses
₩785.6M
4.52%
1.01×
Goodwill & intangibles
17.81%
Property and equipment
15.45%
Spread over hurdle
49.52%