3.265
Revenue₩B
6.023
6.328
6.663
6.945
7.176
7.314
7.617
8.079
8.401
8.628
3.375
3.76%
4.09%
60
27.15
Revenue growth%
14.42
15.29
15.13
13.18
11.73
13.96
14.21
16.67
19.47
20.61
18.72
16.67
14.77
93
29.33
Gross margin%
30.14
31.61
31.08
29.86
29.54
30.38
29.92
27.34
26.62
23.88
12.25
27.34
29.89
21
8.18
Operating margin%
10.36
13.15
14.89
15.14
14.88
13.30
12.44
13.32
10.98
7.99
9.12
12.44
13.22
15
17.80
Net margin%
20.26
21.18
22.17
19.97
21.36
18.67
16.37
16.54
14.60
11.86
23.03
16.37
19.32
19
13.97
P/E ratio (avg)x
21.54
24.02
23.32
24.97
23.53
27.42
28.81
30.89
30.66
28.98
13.61
28.98
26.19
84
26.19
EV/EBITx
18.55
16.51
17.76
15.68
15.65
13.75
12.11
11.67
12.67
13.99
25.37
12.67
14.82
30
6.53
FCF yield (avg)%
22.14
20.69
19.45
22.12
20.25
19.89
22.59
21.41
18.44
18.59
20.80
19.89
20.47
91
18.44
FCF margin%
21.01
19.67
17.91
19.37
16.39
15.57
13.16
13.90
11.07
12.80
22.81
13.16
15.98
62
1.036
FCF / Net incomex
0.999
1.170
1.155
1.147
1.350
1.546
1.571
1.700
1.872
2.092
0.498
1.700
1.448
16
5.30
ROIC%
7.88
5.07
3.03
2.45
4.49
4.38
2.66
4.10
2.67
4.99
8.97
4.10
4.24
38
28.79
Return on equity%
27.88
28.73
25.81
24.32
24.05
22.26
24.94
23.31
21.46
23.82
12.79
23.31
24.19
17
13.08
Return on assets%
8.96
11.41
12.34
14.70
15.86
13.69
11.45
10.35
11.63
10.75
9.47
11.45
11.54
19
138.15
EPS₩
122.10
142.34
151.06
146.39
168.51
175.93
191.25
186.22
216.00
239.01
147.33
7.24%
8.16%
—
16.95
EPS growth%
9.34
8.99
11.12
8.60
9.97
7.18
5.76
8.58
10.14
10.05
11.00
8.58
9.17
50
122.28
Bookvalue per sh₩
61.18
62.37
66.33
60.36
56.42
61.79
64.17
69.46
64.31
69.96
121.30
4.40%
2.18%
—
43.42
FCF per share₩
192.89
217.72
208.95
214.14
202.03
197.29
210.52
221.71
220.14
245.67
157.42
3.99%
3.51%
—
44.98
Dividend per sh₩
131.84
159.95
165.60
196.85
207.18
221.55
236.24
272.88
287.95
306.04
153.29
8.12%
9.04%
—
11.40
Div yield (avg)%
37.76
38.59
37.30
36.39
35.62
37.64
40.33
41.96
42.53
40.34
29.19
40.34
38.18
87
25.87
Payout ratio%
21.91
19.87
22.54
21.47
19.48
19.83
22.24
23.10
21.24
23.41
6.57
22.24
21.69
20
30.30
Shares (diluted)M
30.89
30.80
32.11
36.95
39.21
44.29
48.69
53.42
56.56
60.93
29.75
9.21%
6.73%
58
17.36
Buyback yield%
12.76
13.34
16.24
16.94
15.37
15.03
16.94
16.16
17.78
17.65
19.98
16.94
16.20
73
1.646
D/E ratiox
0.653
0.628
0.680
0.751
0.749
0.686
0.742
0.787
0.713
0.780
0.865
0.742
0.727
54
0.938
Enterprise value₩B
15.61
16.42
15.87
15.97
15.47
16.09
16.29
17.71
17.29
17.74
7.253
2.77%
2.52%
25
6.878
LT debt₩B
4.261
4.409
5.026
5.561
6.186
7.300
7.324
8.626
9.511
10.20
8.651
10.51%
10.46%
70
Revenue
₩8.628B
4.09%
1.00×
Cost of revenue
₩4.365B
3.95%
0.99×
Operating expenses
₩1.731B
4.05%
1.00×
Property and equipment
15.21%
Goodwill & intangibles
15.16%
Spread over hurdle
43.35%