1.630
Revenue₩B
5.613
6.087
6.485
6.844
7.414
7.909
8.470
8.875
9.668
10.08
1.698
6.34%
6.52%
19
7.83
Revenue growth%
22.90
21.09
19.31
17.14
15.86
18.01
18.25
17.32
18.36
17.44
21.82
18.01
18.13
40
23.29
Gross margin%
0.59
0.40
2.68
0.86
0.40
2.17
0.40
0.40
0.81
1.73
28.82
0.81
0.70
77
28.43
Operating margin%
35.10
35.83
37.11
36.18
36.19
33.35
35.11
36.52
36.72
34.45
8.80
35.11
36.00
32
23.47
Net margin%
26.43
23.88
25.85
26.62
27.05
29.84
31.26
30.85
30.42
31.27
8.14
30.85
28.45
24
9.875
P/E ratio (avg)x
13.65
13.47
11.51
10.04
10.27
10.70
11.24
11.87
11.94
12.73
14.12
11.87
11.69
89
31.77
EV/EBITx
54.54
58.32
66.99
66.49
75.95
78.29
77.17
75.66
81.16
89.47
25.37
78.29
75.80
27
23.31
FCF yield (avg)%
0.40
2.82
2.88
4.38
6.53
8.18
8.39
8.92
10.72
9.37
11.46
8.92
7.35
69
21.94
FCF margin%
2.40
2.21
4.60
4.85
2.42
4.99
5.01
2.94
5.87
8.62
15.91
5.01
4.72
82
0.478
FCF / Net incomex
0.729
0.706
0.692
0.675
0.724
0.665
0.687
0.621
0.644
0.613
0.964
0.644
0.681
30
15.99
ROIC%
11.61
9.59
9.48
6.96
7.34
6.72
6.08
4.01
5.36
2.78
23.28
5.36
6.84
86
27.72
Return on equity%
21.43
24.26
24.62
25.64
28.62
28.91
29.20
30.64
30.25
27.87
27.60
29.20
28.25
33
15.07
Return on assets%
26.96
26.73
25.79
25.61
23.17
24.29
23.95
25.51
27.58
25.21
18.21
25.21
25.56
49
442.09
EPS₩
210.67
217.36
199.49
202.92
190.52
174.56
188.28
180.70
188.12
204.67
463.53
1.44%
0.27%
—
9.98
EPS growth%
7.18
7.90
6.54
7.16
8.77
11.67
9.54
7.28
6.34
6.42
5.82
7.28
7.23
32
107.80
Bookvalue per sh₩
227.72
247.40
257.58
226.16
243.46
232.74
231.00
219.51
218.79
204.39
293.87
(3.44%)
(1.66%)
—
571.15
FCF per share₩
643.99
725.60
757.02
895.66
977.88
965.26
958.43
957.10
1,003
1,066
546.33
1.74%
6.11%
—
491.27
Dividend per sh₩
238.87
249.03
231.34
232.41
213.55
221.00
232.94
209.77
220.86
200.34
239.98
(1.27%)
(2.73%)
—
27.25
Div yield (avg)%
15.00
15.09
13.13
10.67
9.90
7.32
7.00
8.58
11.26
8.98
8.07
8.58
10.29
26
23.59
Payout ratio%
16.26
14.28
12.19
9.71
11.42
10.41
9.53
7.90
6.04
7.06
20.67
7.90
10.06
90
5.632
Shares (diluted)M
5.014
4.294
4.430
3.769
3.561
3.220
3.044
3.022
2.879
2.786
5.712
(4.79%)
(6.16%)
18
21.79
Buyback yield%
27.38
28.26
31.21
29.81
29.04
29.37
26.97
24.40
23.96
23.24
5.05
24.40
27.82
48
0.250
D/E ratiox
1.441
1.619
1.839
2.061
1.939
1.973
2.040
1.913
2.090
2.344
1.406
2.040
1.956
28
6.259
Enterprise value₩B
8.768
10.64
12.48
13.42
15.19
15.15
15.22
17.24
17.86
20.46
0.513
6.13%
9.77%
43
7.678
LT debt₩B
1.222
1.377
1.538
1.638
1.635
1.635
1.800
1.797
1.814
1.779
3.813
1.70%
3.88%
47
Revenue
₩10.08B
6.52%
1.00×
Cost of revenue
₩6.863B
6.58%
1.01×
Operating expenses
₩1.963B
6.93%
1.04×
Property and equipment
16.45%
Goodwill & intangibles
14.53%
Spread over hurdle
(2.49%)