0.739
Revenue₩B
2.113
2.209
2.337
2.419
2.523
2.567
2.708
2.878
2.948
3.114
0.769
4.30%
4.33%
54
28.18
Revenue growth%
25.51
27.78
26.41
25.85
26.89
25.77
27.85
30.55
32.58
32.00
28.29
30.55
27.34
84
28.70
Gross margin%
24.90
23.61
23.01
24.76
22.92
22.82
21.31
23.42
21.89
23.31
15.48
22.82
23.16
33
23.63
Operating margin%
8.36
11.35
10.42
8.46
8.69
8.96
11.48
9.15
7.12
9.31
7.18
9.15
9.06
65
20.53
Net margin%
23.70
22.33
20.56
18.32
18.35
19.44
21.10
19.02
19.72
18.30
27.40
19.44
19.58
63
34.66
P/E ratio (avg)x
15.26
15.88
17.11
18.14
18.72
21.84
24.15
26.51
28.19
28.94
27.76
26.51
20.28
36
6.652
EV/EBITx
15.56
15.45
17.00
18.84
21.27
21.70
21.17
25.26
24.50
24.61
15.58
24.50
21.22
78
8.93
FCF yield (avg)%
4.07
6.41
4.97
2.63
1.80
0.40
2.69
1.64
3.25
5.12
3.68
2.69
2.97
89
27.14
FCF margin%
11.07
13.15
11.75
12.98
14.25
16.95
15.04
14.33
16.48
15.24
19.63
15.24
14.29
45
0.846
FCF / Net incomex
1.038
1.115
1.160
1.092
1.145
1.110
1.001
1.054
1.094
1.136
0.427
1.094
1.102
34
24.96
ROIC%
6.45
9.09
6.89
4.63
3.21
5.02
7.78
8.86
7.01
6.06
2.75
7.01
6.67
20
17.51
Return on equity%
11.56
12.43
12.08
12.30
12.59
15.49
18.13
17.60
16.41
15.12
22.00
16.41
13.85
9
10.96
Return on assets%
8.67
8.63
9.23
11.92
9.47
11.75
9.10
9.87
10.69
13.44
6.81
10.69
9.67
67
231.80
EPS₩
256.96
258.21
242.73
249.31
240.09
230.59
217.45
226.14
241.19
261.49
258.53
1.72%
1.30%
—
14.40
EPS growth%
15.95
15.62
16.64
16.00
14.77
15.56
15.71
15.83
16.25
13.61
25.28
15.71
15.77
75
262.44
Bookvalue per sh₩
177.89
188.27
182.98
199.44
198.46
190.79
212.80
230.36
214.93
213.35
249.33
1.46%
1.92%
—
197.01
FCF per share₩
171.49
163.71
178.99
177.12
194.04
224.33
233.07
245.73
231.39
239.70
255.95
4.32%
4.37%
—
296.10
Dividend per sh₩
157.47
172.44
177.10
194.77
216.60
231.76
236.36
259.38
259.03
292.93
199.02
6.22%
5.48%
—
15.52
Div yield (avg)%
25.34
25.58
27.96
27.31
27.78
27.17
28.95
26.36
24.90
25.85
8.18
26.36
26.76
36
6.18
Payout ratio%
23.96
25.27
22.75
22.48
20.16
19.97
18.98
20.87
21.40
23.35
18.75
20.87
21.94
74
7.221
Shares (diluted)M
6.049
5.769
6.428
6.414
6.324
5.562
5.618
5.729
5.334
5.620
6.964
(2.33%)
(0.65%)
27
24.00
Buyback yield%
21.40
22.10
24.91
23.63
26.32
26.50
27.25
25.29
23.23
20.79
24.79
25.29
24.27
88
0.197
D/E ratiox
1.512
1.292
1.225
1.301
1.354
1.429
1.456
1.466
1.481
1.435
1.685
1.456
1.432
75
2.604
Enterprise value₩B
4.783
5.168
5.055
5.487
5.456
5.384
6.148
6.834
7.113
8.409
3.500
9.04%
6.42%
79
1.888
LT debt₩B
3.891
4.619
5.021
5.113
5.697
5.822
5.847
6.643
6.865
6.971
1.305
4.12%
7.34%
84
Revenue
₩3.114B
4.33%
1.00×
Cost of revenue
₩2.102B
4.24%
0.99×
Operating expenses
₩681.8M
4.58%
1.02×
Property and equipment
18.59%
Goodwill & intangibles
17.06%
Spread over hurdle
(6.29%)