5.162
Revenue₩B
9.135
9.679
10.23
10.73
11.17
12.01
12.73
13.32
14.04
15.05
5.772
6.13%
5.95%
81
6.09
Revenue growth%
12.08
9.54
11.32
10.26
11.66
13.24
11.21
10.71
12.58
13.83
14.54
12.58
11.49
78
22.21
Gross margin%
5.67
7.34
4.77
6.02
7.73
7.37
4.53
1.98
3.06
5.28
24.37
4.53
5.48
14
3.82
Operating margin%
5.47
8.09
10.63
13.47
16.05
15.80
18.17
15.33
18.20
19.81
4.29
18.17
15.56
63
23.95
Net margin%
22.13
24.15
22.10
21.34
20.58
19.68
17.07
20.02
21.53
19.18
15.10
19.68
20.96
64
18.82
P/E ratio (avg)x
13.56
12.18
12.31
13.17
14.08
13.46
13.91
13.08
13.66
12.46
18.57
13.46
13.32
37
34.34
EV/EBITx
45.68
43.93
43.49
42.79
44.92
42.44
45.12
45.56
42.64
47.46
17.16
45.12
44.43
73
7.56
FCF yield (avg)%
21.79
19.37
17.24
19.50
21.60
22.19
21.93
24.65
24.53
22.13
2.71
22.19
21.86
51
14.58
FCF margin%
20.44
22.34
21.00
18.78
17.21
17.48
18.10
16.72
14.89
14.89
25.83
16.72
17.79
81
1.236
FCF / Net incomex
0.598
0.588
0.639
0.658
0.796
0.881
0.909
0.998
1.170
1.404
1.626
0.998
0.838
69
22.14
ROIC%
0.40
0.59
1.52
1.79
0.50
1.87
2.13
3.80
5.78
6.44
2.52
3.80
1.83
37
27.39
Return on equity%
22.75
20.96
23.43
25.28
23.63
23.62
20.92
18.46
19.27
21.03
29.67
20.92
21.89
37
4.24
Return on assets%
10.27
7.61
8.51
5.68
5.88
4.43
1.51
2.29
0.49
3.22
6.93
2.29
5.06
12
833.20
EPS₩
547.74
555.75
616.98
651.31
716.62
764.33
868.62
912.40
865.67
949.97
881.87
5.80%
5.27%
—
22.01
EPS growth%
24.95
27.17
24.85
22.46
24.81
22.38
24.68
23.26
22.80
22.71
21.23
22.80
23.97
13
677.32
Bookvalue per sh₩
540.43
552.65
499.91
447.99
455.66
448.83
403.63
402.71
402.65
404.46
261.57
(2.36%)
(3.03%)
—
556.75
FCF per share₩
1,309
1,578
1,644
1,666
2,003
2,170
2,261
2,236
2,485
2,901
196.93
7.70%
9.09%
—
806.63
Dividend per sh₩
134.96
122.00
128.75
124.41
117.19
110.39
113.72
108.34
106.12
101.39
750.36
(2.85%)
(3.11%)
—
9.82
Div yield (avg)%
26.80
24.29
26.60
29.18
31.73
33.78
32.16
32.23
29.72
32.33
5.86
32.23
30.72
88
6.83
Payout ratio%
4.99
3.72
6.09
5.84
3.10
2.94
2.28
1.68
3.15
3.42
23.50
2.94
3.29
88
9.080
Shares (diluted)M
14.04
14.76
16.01
16.18
16.34
16.78
20.16
20.53
21.99
24.43
9.139
8.37%
7.77%
44
26.13
Buyback yield%
15.75
16.17
18.52
20.14
21.41
19.01
21.23
18.33
18.90
21.82
5.21
19.01
18.95
89
0.101
D/E ratiox
1.408
1.554
1.591
1.788
1.717
1.723
1.692
1.760
1.912
2.015
1.092
1.760
1.720
60
18.77
Enterprise value₩B
16.25
16.70
17.95
16.97
16.63
18.82
21.49
23.61
21.84
22.33
8.678
6.07%
3.26%
8
15.93
LT debt₩B
7.737
7.392
7.586
8.208
9.245
8.573
9.473
8.694
9.304
10.16
7.263
1.90%
1.91%
55
Revenue
₩15.05B
5.95%
1.00×
Cost of revenue
₩10.11B
6.09%
1.01×
Operating expenses
₩1.589B
5.59%
0.97×
Goodwill & intangibles
18.50%
Property and equipment
15.58%
Spread over hurdle
(4.66%)