3.283
Revenue₩B
5.732
5.918
5.840
5.991
6.130
6.089
6.288
6.309
6.264
6.300
3.582
0.55%
1.09%
30
25.85
Revenue growth%
12.72
14.24
16.23
16.70
15.95
16.10
18.59
21.00
21.81
19.41
21.88
19.41
16.47
70
12.40
Gross margin%
22.43
23.72
21.29
23.91
22.36
20.93
21.83
20.00
18.52
21.19
20.90
20.93
21.56
83
15.97
Operating margin%
8.53
8.75
10.21
7.93
7.00
5.77
8.02
6.25
6.35
8.70
25.96
6.35
7.98
35
14.63
Net margin%
0.40
1.01
0.40
0.40
0.40
3.14
3.95
3.73
2.93
5.86
3.21
3.73
1.97
85
26.56
P/E ratio (avg)x
46.14
49.12
52.78
55.19
60.63
68.84
70.07
70.26
70.41
78.67
23.72
70.26
64.74
63
27.50
EV/EBITx
29.95
33.10
39.09
40.73
41.74
46.75
48.72
54.75
59.86
65.19
34.24
54.75
44.25
92
3.00
FCF yield (avg)%
25.07
27.64
26.56
29.18
29.50
30.49
31.62
34.16
35.31
35.41
20.64
34.16
29.99
32
9.54
FCF margin%
20.70
22.16
23.17
22.49
24.80
25.68
26.47
28.83
30.53
28.78
27.08
28.78
25.24
94
0.441
FCF / Net incomex
0.876
0.983
0.965
1.056
1.229
1.305
1.414
1.493
1.697
1.811
1.612
1.493
1.267
82
29.29
ROIC%
3.31
3.23
4.76
2.33
2.92
0.40
1.44
4.31
2.58
5.20
14.37
2.58
3.07
29
27.07
Return on equity%
9.84
11.05
10.03
12.07
12.11
13.87
13.89
15.95
16.11
16.87
16.37
15.95
12.99
90
27.27
Return on assets%
30.80
29.12
28.83
29.23
30.68
28.57
25.97
28.52
26.63
27.93
12.01
27.93
28.70
93
466.04
EPS₩
401.69
442.49
473.35
488.09
530.95
580.95
688.07
690.09
812.58
821.95
475.49
9.13%
8.25%
—
26.95
EPS growth%
1.86
4.67
4.40
2.32
1.57
0.40
0.40
2.90
0.40
1.13
12.15
0.40
1.72
73
449.33
Bookvalue per sh₩
68.58
62.58
65.40
59.97
51.50
55.50
47.88
44.65
45.16
47.63
93.55
(1.55%)
(4.71%)
—
376.06
FCF per share₩
283.22
265.11
294.90
291.24
286.76
268.66
257.27
245.67
266.75
292.97
196.11
0.43%
1.15%
—
450.27
Dividend per sh₩
417.10
477.27
488.62
555.67
574.29
605.05
647.59
685.46
750.33
855.23
112.88
8.29%
7.04%
—
17.99
Div yield (avg)%
27.86
26.21
23.84
25.84
26.70
25.64
25.71
24.44
24.15
26.73
15.76
25.64
25.77
11
10.89
Payout ratio%
28.68
31.46
31.76
33.47
35.60
36.74
36.07
35.78
36.73
35.08
14.15
36.07
35.34
64
8.677
Shares (diluted)M
10.55
11.77
12.22
13.32
12.77
12.92
12.26
13.93
14.67
15.97
8.626
4.58%
4.33%
51
19.26
Buyback yield%
26.51
29.01
30.89
28.22
25.78
25.76
27.23
27.07
27.65
28.23
14.77
27.23
27.44
14
0.730
D/E ratiox
0.830
0.843
0.913
0.937
0.887
0.767
0.832
0.738
0.808
0.820
0.220
0.808
0.831
67
5.719
Enterprise value₩B
4.096
3.880
4.094
4.360
4.625
3.999
3.542
3.807
3.955
4.019
3.614
(2.77%)
0.02%
85
1.258
LT debt₩B
4.653
4.587
4.979
5.195
5.740
6.145
6.596
6.413
7.006
8.036
1.997
6.96%
4.99%
30
Revenue
₩6.300B
1.09%
1.00×
Cost of revenue
₩4.165B
1.08%
1.00×
Operating expenses
₩845.3M
1.40%
1.03×
Property and equipment
14.53%
Spread over hurdle
(0.13%)