0.544
Revenue₩B
5.804
6.356
6.841
7.430
7.854
8.576
9.394
10.13
10.96
11.82
0.598
8.52%
8.07%
71
13.84
Revenue growth%
7.94
10.88
10.97
9.43
9.57
10.29
12.46
14.85
12.75
15.26
16.91
12.75
10.93
85
8.31
Gross margin%
8.16
10.72
8.32
8.87
11.31
14.15
14.26
16.15
14.94
16.00
24.15
14.94
12.73
76
29.29
Operating margin%
13.26
15.43
15.25
17.80
15.11
13.24
10.67
12.37
13.88
16.35
15.97
13.24
14.50
63
9.48
Net margin%
8.86
10.92
10.07
7.41
5.20
3.61
2.18
1.35
1.45
0.40
27.98
1.45
4.40
25
12.95
P/E ratio (avg)x
12.93
11.93
12.88
13.56
13.02
12.93
14.69
16.37
17.62
20.16
14.11
16.37
13.29
21
24.74
EV/EBITx
29.02
26.59
23.66
24.57
26.20
25.21
23.37
24.82
24.50
23.71
8.767
24.50
24.70
34
2.17
FCF yield (avg)%
27.44
26.39
28.98
27.94
27.81
28.63
28.85
29.30
28.04
28.30
17.17
28.63
28.17
58
12.94
FCF margin%
8.41
9.14
9.58
8.67
10.71
12.91
10.67
8.58
9.71
9.87
29.43
9.87
9.65
72
0.524
FCF / Net incomex
0.666
0.627
0.658
0.626
0.540
0.531
0.519
0.522
0.544
0.554
1.225
0.531
0.549
84
24.64
ROIC%
10.13
9.39
9.24
7.88
8.29
6.60
6.75
7.30
6.35
8.49
3.75
6.75
8.08
85
19.88
Return on equity%
28.41
27.14
27.63
28.67
28.86
30.23
32.45
30.20
30.80
31.65
16.88
30.80
29.53
50
4.26
Return on assets%
7.88
5.77
7.17
7.97
10.21
8.24
8.85
6.21
5.93
3.62
16.19
6.21
7.53
14
1,563
EPS₩
2,034
2,199
2,300
2,626
3,168
3,536
3,580
4,133
4,191
4,673
1,735
8.09%
9.06%
—
25.92
EPS growth%
23.39
25.90
27.20
27.53
25.76
24.95
26.53
25.13
22.39
24.20
14.28
24.95
25.44
92
1,728
Bookvalue per sh₩
966.20
1,149
1,156
1,386
1,607
1,607
1,644
1,695
1,987
1,915
1,891
3.57%
7.04%
—
1,451
FCF per share₩
1,214
1,143
1,182
1,253
1,359
1,491
1,663
1,531
1,548
1,569
1,259
2.91%
3.35%
—
1,408
Dividend per sh₩
1,149
1,259
1,169
1,105
1,247
1,335
1,531
1,711
1,781
1,673
829.05
6.06%
4.60%
—
20.49
Div yield (avg)%
30.48
27.97
26.44
24.82
27.32
27.18
28.34
26.18
25.54
22.57
16.08
26.18
26.81
79
4.50
Payout ratio%
20.94
22.90
24.77
24.30
25.10
26.78
26.06
23.13
25.96
28.64
4.22
26.06
24.94
81
5.257
Shares (diluted)M
3.973
3.842
3.599
3.383
2.895
2.672
2.621
2.550
2.566
2.327
5.397
(4.27%)
(5.73%)
76
24.64
Buyback yield%
0.40
1.52
1.51
2.80
1.01
0.87
0.84
0.40
0.40
0.40
7.46
0.40
0.86
92
1.184
D/E ratiox
0.908
0.892
0.883
0.812
0.747
0.654
0.640
0.690
0.751
0.702
1.550
0.690
0.749
11
1.674
Enterprise value₩B
10.55
12.17
14.25
16.79
18.37
20.84
23.27
23.74
24.96
25.68
8.141
6.93%
10.92%
84
5.392
LT debt₩B
9.536
10.01
9.448
9.869
9.035
8.096
8.816
7.804
7.299
7.204
7.167
(4.43%)
(3.03%)
64
Revenue
₩11.82B
8.07%
1.00×
Cost of revenue
₩7.605B
8.39%
1.03×
Operating expenses
₩2.708B
7.42%
0.94×
Property and equipment
20.55%
Goodwill & intangibles
14.90%
Spread over hurdle
(1.81%)