5.313
Revenue₩B
4.211
4.533
4.922
5.306
5.600
5.986
6.323
6.762
7.216
7.595
5.663
6.28%
6.72%
17
27.89
Revenue growth%
11.45
9.80
11.32
13.15
10.98
10.93
12.42
12.47
11.24
11.61
24.36
11.61
11.38
10
3.02
Gross margin%
2.65
0.40
0.40
0.40
0.40
0.96
2.51
1.53
2.11
2.00
17.92
2.00
1.25
73
6.75
Operating margin%
23.83
24.90
26.93
26.11
26.05
23.41
22.09
21.84
22.85
25.48
21.25
22.85
24.36
50
26.28
Net margin%
1.35
3.88
4.14
2.38
1.02
3.89
5.06
5.52
8.17
10.76
3.08
5.52
4.02
42
30.73
P/E ratio (avg)x
34.10
35.76
42.18
43.27
45.27
46.95
48.19
56.86
56.00
58.76
15.19
56.00
46.11
90
12.81
EV/EBITx
17.31
20.84
22.76
24.93
29.54
30.26
32.06
31.65
32.73
34.37
30.58
32.06
29.90
95
29.36
FCF yield (avg)%
1.34
0.40
2.70
0.40
2.92
4.52
6.89
9.87
9.04
9.41
10.99
9.04
3.72
86
24.42
FCF margin%
12.31
9.83
10.61
12.52
12.78
13.34
12.85
14.04
11.79
13.44
12.31
13.34
12.65
21
0.261
FCF / Net incomex
0.161
0.164
0.186
0.207
0.191
0.177
0.182
0.185
0.197
0.202
0.763
0.185
0.185
42
23.15
ROIC%
22.52
22.43
22.66
21.49
24.17
26.96
29.37
29.97
31.06
30.85
6.07
29.97
25.56
8
22.42
Return on equity%
15.34
17.06
17.66
18.86
17.60
18.56
20.30
17.96
16.37
14.55
2.86
17.96
17.63
28
27.76
Return on assets%
10.17
10.48
9.06
9.95
10.46
10.30
7.94
6.46
7.58
9.68
22.37
7.94
9.81
14
172.87
EPS₩
139.77
158.85
175.22
178.14
178.48
191.01
217.77
223.69
266.23
284.43
192.01
9.77%
7.37%
—
7.80
EPS growth%
16.02
16.40
18.18
15.94
16.88
16.58
17.11
18.75
18.89
20.21
29.23
18.75
17.00
70
181.46
Bookvalue per sh₩
90.59
85.98
79.61
73.39
79.07
73.69
70.67
68.82
75.36
72.33
164.57
(1.77%)
(2.56%)
—
74.79
FCF per share₩
142.94
148.95
147.48
159.72
175.57
188.57
201.93
213.81
198.51
212.92
88.49
3.93%
4.35%
—
63.59
Dividend per sh₩
471.49
503.25
573.43
619.70
715.35
740.63
842.12
901.90
916.06
944.05
141.09
5.70%
8.83%
—
19.71
Div yield (avg)%
26.25
28.81
31.25
32.45
30.18
29.90
32.83
32.51
33.33
30.60
4.62
32.51
30.93
76
12.61
Payout ratio%
10.75
10.27
11.55
11.54
12.44
12.28
11.69
8.95
6.09
7.62
26.95
8.95
11.15
43
24.10
Shares (diluted)M
22.70
24.70
23.19
23.15
21.23
21.79
23.07
21.67
22.18
20.91
24.03
(0.30%)
(1.07%)
93
15.02
Buyback yield%
27.22
29.56
30.15
30.08
30.44
29.58
30.91
32.79
34.21
35.50
11.54
32.79
30.29
83
0.733
D/E ratiox
2.079
2.126
2.364
2.616
2.884
2.667
2.418
2.550
2.683
2.873
0.161
2.667
2.583
10
4.635
Enterprise value₩B
1.842
1.700
1.754
1.676
1.551
1.641
1.749
1.649
1.800
1.774
4.691
2.72%
0.08%
35
7.684
LT debt₩B
4.681
4.946
5.280
5.050
5.025
5.955
6.524
6.947
7.554
8.767
4.315
11.78%
6.49%
20
Revenue
₩7.595B
6.72%
1.00×
Cost of revenue
₩3.807B
6.79%
1.01×
Operating expenses
₩1.544B
6.71%
1.00×
Goodwill & intangibles
16.64%
Property and equipment
15.51%
Spread over hurdle
19.97%