4.423
Revenue₩B
2.317
2.471
2.631
2.859
3.120
3.310
3.522
3.730
3.931
4.282
4.672
6.54%
6.95%
79
8.74
Revenue growth%
29.01
30.19
29.94
31.28
30.11
32.90
30.18
27.42
26.53
28.83
13.94
28.83
30.02
34
15.93
Gross margin%
3.06
2.98
3.81
6.46
5.37
3.70
1.81
2.09
0.62
0.40
9.94
1.81
3.02
83
9.06
Operating margin%
17.34
18.07
17.38
16.42
15.65
18.26
15.95
17.07
16.79
14.44
25.38
16.79
16.93
38
23.21
Net margin%
26.93
25.81
26.94
26.27
28.37
28.11
26.15
24.19
24.71
26.94
21.24
26.15
26.60
17
25.25
P/E ratio (avg)x
24.48
23.44
22.89
20.11
21.84
19.05
17.75
17.60
17.87
16.53
24.08
17.75
19.58
34
35.15
EV/EBITx
24.31
25.34
23.19
23.97
26.95
28.95
29.34
32.96
33.16
29.89
32.25
29.89
27.95
6
4.21
FCF yield (avg)%
17.95
15.57
13.57
12.46
12.77
9.98
9.29
9.39
9.18
9.62
20.29
9.39
11.22
21
2.38
FCF margin%
27.28
26.14
23.20
26.12
23.28
22.33
23.97
21.97
23.24
23.15
20.45
23.15
23.26
77
0.994
FCF / Net incomex
1.867
1.940
2.008
2.207
2.390
2.622
2.812
3.374
3.804
4.528
1.261
3.374
2.506
70
27.02
ROIC%
24.85
24.42
24.34
23.72
22.99
24.36
22.57
24.25
23.42
22.43
26.14
23.42
23.99
33
23.19
Return on equity%
19.48
19.76
19.44
18.67
19.75
17.99
15.49
18.22
20.02
19.73
20.53
18.22
19.46
85
8.23
Return on assets%
15.74
13.51
11.90
10.93
13.74
13.47
10.89
11.18
10.07
8.09
15.20
10.89
11.54
61
107.95
EPS₩
68.99
69.80
59.85
59.87
62.25
66.01
60.31
53.29
49.71
43.79
111.40
(6.79%)
(4.66%)
—
27.06
EPS growth%
19.20
18.69
18.51
17.11
15.10
15.07
12.68
11.30
10.88
11.22
21.32
11.30
15.09
13
98.78
Bookvalue per sh₩
126.26
115.61
116.99
113.20
108.75
106.16
118.10
118.67
125.80
140.60
148.45
5.27%
(0.06%)
—
262.44
FCF per share₩
202.71
212.46
225.04
250.31
260.84
267.36
254.06
267.25
311.49
339.74
221.41
5.43%
6.08%
—
199.36
Dividend per sh₩
279.71
312.64
320.99
349.95
377.45
399.42
387.67
413.27
400.10
369.82
148.29
(0.41%)
3.39%
—
12.15
Div yield (avg)%
21.92
21.12
18.62
21.47
22.68
20.66
19.69
18.57
19.60
21.69
25.15
19.69
20.89
17
17.17
Payout ratio%
12.78
15.49
18.14
20.38
21.86
20.21
18.08
19.82
22.17
22.98
8.26
20.21
20.01
47
9.841
Shares (diluted)M
16.16
17.17
19.08
19.12
18.79
20.90
23.47
26.50
27.42
29.80
10.07
9.66%
7.79%
85
16.97
Buyback yield%
12.71
14.92
16.15
17.68
15.33
12.56
11.52
11.14
11.15
10.02
10.13
11.15
12.63
21
1.657
D/E ratiox
0.067
0.059
0.053
0.058
0.054
0.053
0.049
0.049
0.044
0.045
0.949
0.049
0.053
32
5.133
Enterprise value₩B
1.968
2.024
2.146
2.031
2.225
2.222
2.061
1.923
1.904
1.808
0.282
(4.07%)
0.47%
17
3.513
LT debt₩B
4.558
4.534
5.041
4.529
4.968
4.783
4.772
4.938
5.029
4.637
1.899
(1.37%)
0.80%
66
Revenue
₩4.282B
6.95%
1.00×
Cost of revenue
₩2.997B
6.95%
1.00×
Operating expenses
₩674.2M
6.70%
0.98×
Property and equipment
17.35%
Cash and investments
14.88%
Spread over hurdle
14.37%