4.048
Revenue₩B
2.266
2.443
2.708
2.922
3.123
3.319
3.567
3.872
4.176
4.553
4.147
7.83%
8.23%
59
9.19
Revenue growth%
7.40
8.18
7.95
5.26
7.03
4.27
1.77
2.87
2.75
2.46
28.63
2.75
4.76
13
26.26
Gross margin%
24.34
23.70
26.25
24.20
24.78
25.49
26.08
26.86
24.09
25.93
12.98
25.93
25.13
42
14.40
Operating margin%
21.75
23.59
25.09
26.49
28.11
28.73
29.64
29.12
29.05
30.62
20.43
29.12
28.42
76
8.47
Net margin%
19.20
19.22
21.83
21.24
22.77
20.98
22.83
21.30
19.79
17.44
28.48
20.98
21.11
70
25.27
P/E ratio (avg)x
5.209
5.254
5.401
4.802
4.218
4.100
3.638
3.736
3.723
3.770
24.37
3.736
4.159
78
14.48
EV/EBITx
42.42
44.73
47.87
48.79
50.13
49.08
54.21
64.47
72.52
81.83
36.63
64.47
49.60
87
15.14
FCF yield (avg)%
12.10
10.46
11.43
9.17
10.39
11.73
10.49
9.02
8.17
6.38
16.41
9.02
10.43
75
25.06
FCF margin%
25.25
25.00
24.51
22.47
23.31
21.53
22.66
20.24
20.96
18.45
12.75
20.96
22.56
8
1.532
FCF / Net incomex
0.960
0.977
0.957
0.956
0.980
0.898
0.807
0.873
0.823
0.789
1.002
0.823
0.927
21
16.12
ROIC%
8.48
9.75
7.54
4.59
7.47
8.83
8.02
9.48
12.20
12.01
5.81
9.48
8.65
35
6.05
Return on equity%
5.63
8.26
6.49
6.68
6.83
7.89
7.56
9.59
11.50
13.74
6.69
9.59
7.73
47
22.24
Return on assets%
0.40
0.40
0.40
0.40
0.40
2.15
3.15
3.57
5.21
7.55
4.43
3.57
1.28
13
97.45
EPS₩
255.82
244.74
272.70
269.75
290.72
339.90
317.92
331.89
382.43
365.23
103.24
4.67%
4.08%
—
16.70
EPS growth%
8.86
8.76
9.35
9.53
10.83
12.04
12.05
10.48
12.49
14.21
10.14
12.05
10.66
58
169.93
Bookvalue per sh₩
147.86
156.18
178.60
182.21
201.23
222.12
212.16
245.68
232.41
249.99
275.49
4.43%
5.72%
—
264.23
FCF per share₩
153.86
139.48
139.38
157.03
178.79
184.09
177.06
198.50
191.77
201.33
205.22
2.40%
2.01%
—
275.47
Dividend per sh₩
175.32
164.87
177.52
200.66
226.04
221.38
229.49
242.67
250.79
255.91
311.40
2.51%
4.67%
—
10.93
Div yield (avg)%
29.80
29.97
32.31
33.32
34.14
36.74
34.30
33.37
31.70
29.96
3.99
33.37
32.82
6
15.06
Payout ratio%
0.40
0.40
0.72
1.27
0.54
2.23
2.24
0.40
0.42
0.84
23.10
0.84
0.63
71
10.83
Shares (diluted)M
11.83
11.15
11.21
12.13
10.74
11.27
10.71
10.03
10.91
11.24
10.96
0.92%
(0.75%)
33
22.17
Buyback yield%
23.49
23.62
25.13
26.58
26.73
24.96
27.53
29.67
30.63
28.63
12.20
28.63
26.66
71
1.052
D/E ratiox
0.752
0.721
0.684
0.680
0.768
0.775
0.797
0.855
0.828
0.796
0.877
0.797
0.772
22
0.383
Enterprise value₩B
1.358
1.312
1.277
1.423
1.613
1.689
1.721
1.959
2.089
2.408
4.123
8.34%
5.71%
8
3.582
LT debt₩B
0.676
0.638
0.590
0.596
0.641
0.628
0.610
0.649
0.647
0.656
4.752
0.46%
(0.67%)
18
Revenue
₩4.553B
8.23%
1.00×
Cost of revenue
₩2.100B
8.44%
1.02×
Operating expenses
₩1.063B
8.11%
0.99×
Property and equipment
18.18%
Goodwill & intangibles
16.21%
Spread over hurdle
11.19%