3.592
Revenue₩B
3.145
3.381
3.632
3.865
4.234
4.649
5.111
5.453
5.879
6.249
3.839
8.10%
7.93%
72
20.50
Revenue growth%
4.79
4.66
4.53
2.46
5.15
5.47
7.16
9.27
9.78
10.39
7.39
9.27
5.31
14
16.28
Gross margin%
14.87
13.95
12.63
10.08
7.61
6.57
8.83
9.12
7.12
5.69
27.54
7.12
8.98
85
4.35
Operating margin%
28.32
30.09
30.85
30.19
28.50
30.69
32.10
34.97
34.23
31.61
11.09
32.10
30.77
42
22.85
Net margin%
17.36
19.03
21.51
19.38
16.45
16.11
13.81
16.37
13.89
14.21
5.47
14.21
16.41
85
27.42
P/E ratio (avg)x
10.14
10.88
11.47
12.08
13.21
14.01
16.86
16.34
18.12
20.70
21.64
16.86
13.61
52
11.14
EV/EBITx
17.15
15.84
16.15
15.75
15.76
16.52
18.50
20.23
19.25
17.51
22.55
18.50
16.84
62
16.19
FCF yield (avg)%
20.39
18.41
21.15
20.01
19.27
21.05
19.88
22.46
19.50
21.14
17.81
21.05
20.20
95
16.05
FCF margin%
18.88
18.42
16.06
17.18
18.40
18.68
20.50
19.44
20.12
19.60
5.88
19.60
18.78
73
1.636
FCF / Net incomex
1.425
1.314
1.406
1.530
1.437
1.485
1.448
1.541
1.542
1.399
1.094
1.485
1.442
18
15.85
ROIC%
16.79
14.40
13.15
14.25
17.01
17.07
14.59
12.83
14.52
12.32
13.57
14.52
14.46
73
15.81
Return on equity%
30.15
28.48
25.60
23.52
22.85
20.43
18.28
17.92
18.69
17.80
21.62
18.28
21.64
78
26.95
Return on assets%
0.40
3.07
1.17
1.93
4.46
3.17
3.57
4.78
4.86
6.03
3.35
4.78
3.37
67
143.54
EPS₩
270.62
273.36
317.25
333.34
382.49
446.03
492.74
537.12
572.21
551.35
146.43
7.59%
7.46%
—
21.14
EPS growth%
27.38
25.83
26.54
25.96
23.02
25.04
23.75
22.21
24.90
23.43
26.10
23.75
24.97
94
108.32
Bookvalue per sh₩
110.74
119.91
106.49
91.26
92.41
79.31
70.78
66.80
68.51
70.52
95.02
(5.26%)
(4.81%)
—
113.54
FCF per share₩
128.30
126.10
118.57
128.92
137.86
145.13
145.69
134.57
143.71
157.45
37.62
2.69%
1.89%
—
79.89
Dividend per sh₩
83.65
73.03
73.21
76.83
81.86
82.82
89.37
87.29
90.29
77.15
95.52
(1.18%)
(1.32%)
—
15.25
Div yield (avg)%
13.30
12.36
11.73
9.40
9.74
12.36
13.63
13.96
16.88
15.36
22.12
13.96
12.83
89
23.50
Payout ratio%
10.08
8.66
8.17
7.00
6.10
4.16
7.07
6.57
4.87
6.51
25.11
6.51
6.79
19
26.75
Shares (diluted)M
26.51
23.43
25.50
28.10
28.22
29.65
29.71
25.92
23.30
22.03
27.40
(4.83%)
(2.30%)
36
7.14
Buyback yield%
29.30
28.36
27.06
29.63
27.33
24.86
22.60
20.90
19.26
20.84
23.46
20.90
25.96
57
0.792
D/E ratiox
0.602
0.658
0.652
0.746
0.706
0.802
0.821
0.810
0.828
0.914
1.512
0.821
0.774
68
0.842
Enterprise value₩B
1.170
1.158
1.041
1.078
1.170
1.132
0.967
0.937
0.998
1.056
4.889
(2.02%)
(0.26%)
37
3.553
LT debt₩B
2.328
2.372
2.238
2.038
1.803
1.783
1.699
1.833
1.685
1.687
4.776
(1.32%)
(3.64%)
35
Revenue
₩6.249B
7.93%
1.00×
Cost of revenue
₩4.375B
7.93%
1.00×
Operating expenses
₩1.027B
7.47%
0.96×
Property and equipment
16.20%
Spread over hurdle
(6.33%)