517.0
Revenue₩B
776.4
817.6
851.0
917.1
981.2
1,032
1,101
1,197
1,277
1,352
555.0
6.63%
6.40%
46
22.89
Revenue growth%
14.49
12.38
14.18
15.91
13.96
15.77
14.73
16.49
19.12
21.15
8.58
16.49
15.25
86
17.02
Gross margin%
3.57
4.15
2.48
5.35
5.86
7.29
5.15
4.30
6.57
7.98
24.42
6.57
5.25
58
13.70
Operating margin%
20.58
21.12
22.50
22.85
21.15
18.19
16.97
14.87
12.65
12.81
19.68
14.87
19.38
58
22.33
Net margin%
15.61
16.67
13.89
15.25
14.70
15.22
14.25
14.21
13.09
14.28
4.56
14.25
14.49
17
31.95
P/E ratio (avg)x
28.51
28.98
31.61
30.54
32.34
32.80
32.78
34.22
34.56
34.96
7.554
34.22
32.56
59
23.76
EV/EBITx
35.13
34.70
33.85
39.36
38.84
37.53
36.85
42.79
47.48
49.44
24.78
42.79
38.18
69
26.96
FCF yield (avg)%
23.48
24.99
24.29
25.43
22.88
21.10
21.16
23.90
26.07
28.70
18.98
23.90
24.10
93
25.78
FCF margin%
5.45
5.24
4.92
3.16
3.75
6.10
7.54
4.84
3.95
0.97
15.70
4.84
4.88
66
1.499
FCF / Net incomex
1.046
0.990
0.861
0.828
0.867
0.913
0.782
0.752
0.759
0.738
0.968
0.759
0.844
42
14.76
ROIC%
28.66
30.58
32.12
32.47
33.61
36.05
36.32
38.43
39.69
36.84
15.26
36.84
34.83
50
2.51
Return on equity%
20.25
22.93
22.63
23.28
25.78
24.40
24.70
25.46
27.16
29.06
28.03
25.46
24.55
18
24.37
Return on assets%
24.77
27.00
26.35
25.69
28.41
27.24
28.66
28.17
26.03
27.80
21.22
27.80
27.12
33
12,687
EPS₩
74,369
79,532
87,743
87,737
86,994
93,499
105,100
106,594
112,564
122,753
14,170
7.13%
6.60%
—
23.05
EPS growth%
5.08
5.32
7.79
10.44
9.87
7.64
9.33
9.32
10.50
9.89
4.34
9.33
9.32
25
36,726
Bookvalue per sh₩
23,098
24,571
27,615
28,719
32,431
38,441
38,804
42,621
50,181
58,498
15,663
12.52%
10.50%
—
41,798
FCF per share₩
14,460
13,631
14,361
13,005
13,602
13,910
12,561
12,278
10,940
9,752
41,987
(6.44%)
(5.11%)
—
34,029
Dividend per sh₩
35,483
31,705
34,411
34,103
32,166
32,612
33,978
33,766
36,737
35,570
16,708
2.03%
0.21%
—
8.93
Div yield (avg)%
23.47
24.84
23.96
21.76
23.43
24.83
23.07
22.22
21.57
20.73
4.36
22.22
23.25
88
25.40
Payout ratio%
12.99
14.70
14.35
13.27
15.53
14.21
14.72
14.86
14.19
13.43
16.60
14.21
14.28
65
19.23
Shares (diluted)M
22.46
25.79
24.52
26.01
28.49
29.33
28.12
31.92
30.08
28.76
19.77
0.19%
3.54%
93
16.28
Buyback yield%
25.17
27.59
26.70
27.31
27.35
27.74
30.06
28.21
27.89
30.43
28.30
28.21
27.66
91
0.425
D/E ratiox
0.927
0.830
0.820
0.825
0.824
0.760
0.731
0.707
0.758
0.820
0.430
0.758
0.820
93
234.6
Enterprise value₩B
214.9
247.0
240.8
225.8
235.8
245.4
247.1
284.9
266.4
299.7
612.5
4.91%
3.36%
57
335.5
LT debt₩B
70.23
67.42
64.10
67.42
63.65
62.34
65.69
70.17
64.74
68.25
422.5
1.41%
(0.29%)
69
Revenue
₩1.352T
6.40%
1.00×
Cost of revenue
₩788.1B
6.16%
0.98×
Operating expenses
₩199.0B
6.43%
1.00×
Goodwill & intangibles
21.87%
Property and equipment
14.77%
Spread over hurdle
(0.44%)