2.924
Revenue₩B
1.915
2.076
2.231
2.401
2.536
2.768
3.051
3.255
3.480
3.826
3.003
8.58%
7.95%
49
29.10
Revenue growth%
5.27
6.49
6.52
5.75
4.86
7.27
4.54
1.90
3.67
2.34
11.09
3.67
5.06
46
22.26
Gross margin%
23.82
24.54
25.55
25.28
23.47
23.31
21.54
24.38
23.08
20.85
12.93
23.08
23.64
55
24.11
Operating margin%
22.81
25.29
24.90
23.34
23.27
21.60
22.35
20.15
20.96
21.29
8.97
21.29
22.58
29
3.25
Net margin%
7.31
4.44
6.42
5.50
6.41
3.48
3.02
4.01
2.48
3.92
8.77
3.48
4.22
60
30.73
P/E ratio (avg)x
38.30
42.12
46.61
44.16
46.61
42.91
41.77
39.64
41.81
45.93
29.04
41.81
42.51
39
12.52
EV/EBITx
26.62
27.11
24.32
26.54
25.50
24.65
24.01
21.37
22.00
24.49
21.57
24.01
24.57
93
13.79
FCF yield (avg)%
16.84
19.57
19.29
18.78
19.56
21.50
23.14
23.05
22.27
24.92
25.42
23.05
20.54
46
16.59
FCF margin%
29.90
28.72
30.35
30.80
29.22
26.23
27.97
25.92
26.50
28.14
26.42
26.50
28.43
77
0.969
FCF / Net incomex
0.416
0.404
0.425
0.414
0.442
0.498
0.525
0.515
0.522
0.582
0.391
0.522
0.470
90
5.69
ROIC%
6.46
4.05
1.07
1.01
0.40
0.40
0.40
0.40
0.59
2.08
5.21
0.40
0.80
58
5.74
Return on equity%
33.28
30.82
27.99
27.68
27.55
25.94
24.34
24.42
24.09
23.53
18.01
24.34
26.75
14
2.37
Return on assets%
6.35
4.35
2.52
5.03
4.34
2.30
1.27
0.40
0.40
0.40
23.09
0.40
2.41
22
48.91
EPS₩
187.49
212.32
224.52
256.57
276.20
274.90
320.24
365.93
381.73
380.42
53.77
6.61%
7.72%
—
2.10
EPS growth%
15.99
15.88
13.62
13.35
15.82
18.79
19.63
21.60
21.53
21.48
23.55
21.48
17.39
9
160.62
Bookvalue per sh₩
150.80
144.38
147.20
139.40
140.59
156.48
155.89
169.13
197.75
205.58
63.37
7.90%
2.74%
—
122.47
FCF per share₩
97.49
98.91
98.09
103.54
115.32
101.65
108.65
100.22
109.38
120.72
70.41
0.92%
3.21%
—
37.98
Dividend per sh₩
43.95
46.90
50.89
43.67
40.74
43.56
40.27
37.64
38.15
33.06
64.95
(4.09%)
(3.62%)
—
29.57
Div yield (avg)%
22.57
25.07
27.76
25.67
25.64
27.34
30.07
29.77
31.38
30.79
29.03
30.07
27.55
79
11.76
Payout ratio%
23.84
25.55
27.81
27.81
25.35
24.24
26.72
24.97
24.60
26.47
22.30
24.97
25.45
67
8.717
Shares (diluted)M
8.606
9.004
8.395
8.922
8.015
8.697
9.553
9.099
8.571
7.912
8.856
(0.26%)
(1.63%)
70
25.48
Buyback yield%
9.59
10.13
10.67
8.84
6.64
4.21
2.84
1.90
2.56
2.83
3.85
2.83
5.42
59
1.223
D/E ratiox
0.181
0.167
0.151
0.156
0.152
0.141
0.135
0.138
0.133
0.127
1.390
0.135
0.146
40
2.898
Enterprise value₩B
0.323
0.379
0.437
0.431
0.460
0.518
0.547
0.557
0.588
0.684
1.305
8.25%
7.93%
79
3.527
LT debt₩B
1.912
1.956
1.950
2.226
2.427
2.476
2.482
2.406
2.234
2.058
2.128
(3.24%)
1.17%
43
Revenue
₩3.826B
7.95%
1.00×
Cost of revenue
₩2.678B
7.95%
1.00×
Operating expenses
₩762.4M
7.83%
0.99×
Property and equipment
16.95%
Spread over hurdle
15.17%