21.82
Revenue₩B
10.09
10.39
10.72
11.45
12.08
12.93
13.57
14.24
15.19
16.14
23.88
5.97%
5.40%
20
2.18
Revenue growth%
27.34
29.85
28.45
29.82
32.11
30.46
31.15
33.96
31.51
34.45
10.74
31.51
30.80
53
26.16
Gross margin%
4.41
6.03
4.39
5.62
7.18
8.00
7.40
9.64
11.64
10.64
23.73
9.64
7.29
35
2.66
Operating margin%
11.08
11.37
10.09
7.94
10.85
8.93
6.18
6.62
4.96
5.52
2.37
6.18
8.43
88
23.32
Net margin%
32.77
34.05
36.22
36.05
38.37
37.50
39.96
39.93
39.82
39.99
9.06
39.93
37.94
64
13.20
P/E ratio (avg)x
44.52
48.74
46.12
48.27
48.42
52.47
52.51
59.12
68.86
66.54
31.06
59.12
50.60
47
34.80
EV/EBITx
25.12
28.70
33.98
33.31
39.72
41.89
48.63
56.96
61.97
63.67
37.20
56.96
40.80
77
10.96
FCF yield (avg)%
11.90
13.90
11.17
8.20
8.32
8.75
8.35
8.34
11.24
12.75
6.74
8.75
9.96
80
19.87
FCF margin%
28.19
30.02
29.21
26.45
28.69
29.18
26.59
28.54
29.64
27.36
15.32
28.54
28.61
82
0.484
FCF / Net incomex
0.156
0.133
0.117
0.119
0.120
0.128
0.114
0.120
0.122
0.118
1.189
0.120
0.120
10
11.70
ROIC%
4.04
3.37
5.00
4.13
6.10
7.51
9.48
12.12
10.75
13.26
18.95
10.75
6.81
17
23.76
Return on equity%
16.56
14.14
12.65
15.29
16.08
14.87
13.57
15.28
17.33
18.15
16.26
15.28
15.28
79
11.24
Return on assets%
13.26
15.64
13.22
13.60
14.63
13.99
14.41
12.49
13.09
13.32
5.92
13.32
13.46
77
749.14
EPS₩
272.87
264.48
289.93
281.03
294.27
350.12
388.88
380.94
414.34
415.52
815.23
7.14%
5.81%
—
27.24
EPS growth%
13.51
13.99
12.25
12.15
10.47
8.53
7.49
5.39
4.36
1.60
21.26
5.39
9.50
68
537.54
Bookvalue per sh₩
915.22
1,044
1,067
1,103
1,035
1,188
1,338
1,507
1,483
1,593
179.02
9.01%
5.45%
—
290.45
FCF per share₩
518.23
505.80
532.70
567.46
604.62
575.27
496.82
456.67
456.38
451.43
187.35
(5.68%)
(1.06%)
—
295.44
Dividend per sh₩
208.35
198.14
200.30
180.67
175.05
181.47
171.95
166.24
169.61
167.77
624.25
(0.85%)
(1.17%)
—
12.45
Div yield (avg)%
22.45
23.34
21.43
21.19
23.76
24.70
22.99
23.74
21.00
21.98
16.04
22.99
22.72
6
29.25
Payout ratio%
32.10
30.74
28.32
30.00
32.99
31.06
30.09
30.93
32.93
34.93
28.20
31.06
30.99
66
21.29
Shares (diluted)M
35.63
42.93
42.07
48.57
53.61
64.36
75.20
83.47
89.72
104.6
21.46
14.30%
13.51%
78
21.86
Buyback yield%
22.56
22.87
25.72
24.25
21.95
20.65
22.43
19.91
19.44
21.62
16.40
20.65
22.19
57
0.370
D/E ratiox
1.291
1.277
1.464
1.648
1.772
1.835
1.762
2.024
2.134
2.197
1.719
2.024
1.767
48
14.21
Enterprise value₩B
22.67
24.45
22.14
22.58
23.58
24.24
22.99
25.16
28.62
31.40
17.34
5.89%
4.67%
80
6.373
LT debt₩B
8.683
9.783
10.22
10.33
9.923
10.65
11.74
10.55
9.721
10.60
2.174
1.33%
2.51%
8
Revenue
₩16.14B
5.40%
1.00×
Cost of revenue
₩10.59B
5.81%
1.04×
Operating expenses
₩1.934B
3.88%
0.86×
Property and equipment
15.93%
Spread over hurdle
(4.72%)