2.997
Revenue₩B
2.379
2.488
2.528
2.634
2.775
2.843
2.960
3.066
3.193
3.336
3.126
3.75%
3.80%
53
23.18
Revenue growth%
16.00
14.88
16.49
14.41
12.12
11.73
12.12
13.84
15.38
14.94
22.36
13.84
14.64
56
10.44
Gross margin%
22.61
24.67
25.46
24.66
26.28
25.13
22.53
23.25
20.33
18.06
28.35
22.53
23.95
20
16.32
Operating margin%
16.05
18.31
17.36
15.89
13.58
13.92
11.39
10.75
7.80
4.81
13.94
10.75
13.75
69
8.73
Net margin%
9.73
10.47
10.13
10.06
9.63
9.89
12.71
9.77
9.32
9.03
26.52
9.77
9.83
54
23.91
P/E ratio (avg)x
16.65
17.91
18.93
20.93
20.92
18.29
18.93
20.44
22.33
21.43
14.68
20.44
19.69
33
37.16
EV/EBITx
12.49
11.68
10.14
9.533
8.640
8.035
6.985
7.563
8.141
8.747
16.99
8.035
8.694
47
9.99
FCF yield (avg)%
26.11
27.08
26.40
26.58
27.08
29.23
26.95
25.50
23.82
22.53
19.55
25.50
26.49
38
21.47
FCF margin%
29.92
28.18
27.02
27.61
26.08
28.11
27.11
27.70
27.45
29.25
19.65
27.70
27.66
32
1.039
FCF / Net incomex
0.617
0.618
0.662
0.683
0.733
0.863
0.861
0.834
0.985
1.158
1.015
0.863
0.783
42
15.79
ROIC%
21.47
19.25
16.66
16.65
18.16
17.70
17.50
18.97
17.42
18.61
23.74
17.70
17.93
94
20.47
Return on equity%
9.98
11.47
13.53
15.64
14.56
16.84
18.76
17.81
14.82
16.46
26.07
16.84
15.23
43
17.70
Return on assets%
11.22
13.91
12.21
13.92
14.07
13.70
13.71
14.27
11.95
10.71
25.35
13.70
13.70
29
75.31
EPS₩
134.05
148.30
150.03
153.72
156.46
166.18
190.79
227.42
226.34
260.65
81.10
10.75%
7.29%
—
26.05
EPS growth%
8.58
10.96
10.55
8.29
9.57
8.21
10.07
7.18
5.13
5.52
9.60
7.18
8.44
63
79.18
Bookvalue per sh₩
121.50
119.71
140.97
160.00
161.13
171.84
178.62
210.81
240.81
240.52
77.06
8.34%
8.13%
—
42.73
FCF per share₩
109.53
105.31
113.80
97.32
90.21
87.34
82.52
72.91
64.41
66.08
99.74
(6.03%)
(5.96%)
—
91.51
Dividend per sh₩
81.28
93.05
101.62
102.28
109.31
108.50
109.13
117.14
124.53
134.81
108.54
4.28%
5.21%
—
21.49
Div yield (avg)%
34.60
36.71
34.01
33.87
31.43
32.78
33.30
34.61
32.29
32.67
8.95
32.78
33.58
66
5.81
Payout ratio%
8.51
6.91
9.47
6.95
7.30
5.89
3.15
0.40
0.40
0.40
28.74
0.40
6.40
39
14.57
Shares (diluted)M
18.57
22.28
23.76
24.46
25.51
26.07
26.06
29.44
31.29
32.59
14.61
5.02%
6.37%
69
11.65
Buyback yield%
3.76
0.93
0.40
2.21
0.54
0.40
0.40
0.80
0.40
1.43
17.02
0.40
0.67
55
0.843
D/E ratiox
0.632
0.735
0.816
0.801
0.882
0.994
1.117
1.107
1.280
1.396
1.603
1.117
0.938
11
0.831
Enterprise value₩B
3.870
4.040
3.882
4.065
4.061
4.313
4.444
4.282
4.188
4.434
2.683
1.77%
2.58%
26
0.936
LT debt₩B
4.960
4.592
5.288
4.971
5.625
5.825
6.419
5.883
5.498
5.869
1.511
0.85%
1.35%
64
Revenue
₩3.336B
3.80%
1.00×
Cost of revenue
₩2.335B
3.80%
1.00×
Operating expenses
₩476.5M
3.24%
0.95×
Property and equipment
17.34%
Spread over hurdle
(0.81%)