0.400
Revenue₩B
5.607
5.786
6.157
6.589
7.048
7.401
7.866
8.151
8.331
8.784
0.412
4.50%
5.06%
55
28.08
Revenue growth%
35.16
32.50
34.48
32.09
34.97
37.80
35.00
36.71
35.68
38.68
15.75
36.71
35.08
62
3.23
Gross margin%
12.68
12.00
9.38
6.82
7.66
7.01
5.22
2.78
4.46
4.73
17.94
4.73
6.91
91
14.14
Operating margin%
30.06
27.92
29.59
31.63
31.10
28.60
25.82
24.29
24.49
23.31
22.26
24.49
28.26
22
17.92
Net margin%
11.29
10.01
9.94
12.04
13.06
14.34
13.09
10.77
12.32
10.23
21.76
12.32
11.66
52
31.16
P/E ratio (avg)x
8.565
8.796
9.905
8.951
8.503
8.751
9.153
10.37
10.13
11.19
20.12
10.13
9.052
49
6.955
EV/EBITx
15.41
17.13
17.17
17.39
19.64
21.76
22.19
21.71
22.11
25.53
8.197
22.11
20.67
49
18.84
FCF yield (avg)%
29.08
28.47
27.83
27.60
29.30
31.51
31.24
31.01
30.05
28.51
19.65
31.01
29.19
83
3.22
FCF margin%
9.21
8.11
7.71
8.37
8.55
8.95
8.16
9.73
8.61
9.79
13.66
8.95
8.58
30
0.484
FCF / Net incomex
0.266
0.263
0.271
0.264
0.241
0.226
0.219
0.250
0.254
0.254
0.883
0.250
0.254
27
7.85
ROIC%
16.29
16.62
15.72
17.06
17.54
17.68
20.17
22.71
22.55
20.55
20.81
20.55
17.61
59
12.36
Return on equity%
2.97
1.40
1.54
0.52
0.40
0.40
0.40
0.40
3.06
0.40
2.24
0.40
0.46
24
20.70
Return on assets%
23.53
25.22
23.73
23.02
25.79
28.25
26.88
26.69
27.46
28.14
22.48
27.46
26.24
66
149.58
EPS₩
420.89
439.37
415.19
454.96
503.55
537.37
562.09
618.10
564.87
617.94
153.51
4.18%
3.79%
—
17.37
EPS growth%
17.13
14.93
17.91
18.47
21.40
20.97
18.34
21.25
19.95
20.98
6.32
20.97
19.21
65
219.90
Bookvalue per sh₩
265.10
301.06
323.93
317.07
368.67
400.79
431.40
442.07
432.03
467.80
286.04
4.88%
7.48%
—
390.37
FCF per share₩
766.94
858.33
946.98
1,096
1,197
1,355
1,509
1,622
1,633
1,916
127.63
9.86%
10.47%
—
353.63
Dividend per sh₩
605.60
559.26
568.37
646.72
635.26
699.46
681.67
761.70
823.89
935.34
595.37
8.04%
3.75%
—
16.31
Div yield (avg)%
12.33
9.95
10.37
9.30
9.43
6.83
6.81
5.21
2.36
5.35
3.06
5.35
8.07
75
26.27
Payout ratio%
19.63
20.40
20.23
21.01
23.33
26.06
24.97
24.90
25.01
25.65
24.15
25.01
24.11
39
9.513
Shares (diluted)M
13.11
14.67
16.25
17.09
19.84
23.32
28.03
28.88
30.37
30.52
9.473
9.00%
9.54%
77
2.08
Buyback yield%
20.76
23.18
23.68
25.88
23.74
24.48
25.96
28.74
27.30
29.39
9.22
27.30
25.18
26
1.056
D/E ratiox
0.168
0.174
0.161
0.165
0.167
0.149
0.130
0.121
0.123
0.113
0.235
0.123
0.155
24
4.116
Enterprise value₩B
8.796
9.192
7.882
8.318
7.533
8.093
7.495
7.364
7.116
6.378
7.398
(3.27%)
(3.66%)
24
6.942
LT debt₩B
2.400
2.279
2.120
1.853
1.596
1.604
1.644
1.452
1.338
1.157
4.359
(6.24%)
(6.98%)
79
Revenue
₩8.784B
5.06%
1.00×
Cost of revenue
₩4.802B
5.48%
1.04×
Operating expenses
₩1.602B
4.19%
0.92×
Property and equipment
19.39%
Cash and investments
18.17%
Spread over hurdle
14.65%