3.981
Revenue₩B
3.419
3.609
3.694
3.761
3.919
4.071
4.207
4.362
4.574
4.781
4.377
4.06%
3.92%
58
14.68
Revenue growth%
8.27
10.76
12.94
14.84
14.89
14.57
17.42
18.64
18.03
16.14
5.58
17.42
14.87
91
8.34
Gross margin%
14.57
17.40
20.35
21.42
18.55
16.59
17.66
16.07
17.00
14.57
20.26
16.59
17.20
18
12.00
Operating margin%
2.11
0.40
2.81
1.74
0.40
2.31
0.40
2.97
3.32
5.57
24.32
2.97
2.21
50
27.94
Net margin%
22.17
20.94
18.76
16.23
18.71
20.87
19.60
17.30
19.39
19.53
13.82
19.53
19.46
84
33.56
P/E ratio (avg)x
19.58
21.49
24.66
24.65
23.19
23.80
26.60
26.06
24.59
22.81
26.85
24.59
24.20
19
8.831
EV/EBITx
7.885
8.186
8.252
7.767
6.779
6.147
6.072
5.837
6.013
5.850
7.545
6.013
6.463
46
5.92
FCF yield (avg)%
12.57
15.46
17.55
14.90
13.40
14.35
14.41
14.94
16.37
16.53
25.19
14.94
14.92
86
4.91
FCF margin%
21.68
22.90
25.89
27.96
25.35
23.42
21.83
22.04
24.67
26.41
4.80
23.42
24.05
26
0.697
FCF / Net incomex
0.701
0.695
0.697
0.686
0.714
0.757
0.743
0.682
0.697
0.680
1.519
0.697
0.697
39
17.79
ROIC%
9.82
9.25
10.32
9.80
7.42
9.32
12.26
15.01
17.95
20.34
20.97
15.01
10.07
59
7.71
Return on equity%
8.49
9.11
10.40
11.38
10.97
9.47
7.31
5.90
8.19
8.10
11.79
8.10
8.80
23
16.65
Return on assets%
20.06
21.31
21.73
23.75
21.40
24.21
24.63
22.35
19.48
17.17
6.74
22.35
21.57
24
37.95
EPS₩
182.00
194.09
208.03
205.44
211.60
207.97
234.25
252.56
241.51
255.39
39.59
3.83%
2.89%
—
29.78
EPS growth%
10.31
11.32
12.99
12.23
11.02
10.30
13.15
12.15
13.78
14.40
3.17
13.15
12.19
83
162.59
Bookvalue per sh₩
106.11
124.96
145.47
155.30
160.66
180.67
188.89
223.62
263.37
307.20
195.43
13.84%
12.63%
—
195.93
FCF per share₩
68.90
71.66
65.65
65.50
71.34
78.17
79.62
80.41
74.61
66.40
140.46
(1.42%)
(1.50%)
—
184.84
Dividend per sh₩
125.96
132.90
124.88
123.06
121.15
127.16
142.30
148.00
171.03
173.00
82.82
7.39%
4.75%
—
17.28
Div yield (avg)%
4.75
5.15
7.23
5.89
7.29
7.00
8.01
8.69
8.12
10.74
13.48
8.12
7.26
89
28.25
Payout ratio%
14.50
15.09
17.78
15.47
17.15
15.07
14.46
16.16
16.30
16.42
15.10
16.16
15.81
88
11.98
Shares (diluted)M
17.97
17.59
17.54
17.86
16.29
14.71
16.24
15.00
14.56
14.62
11.74
(2.15%)
(1.61%)
57
9.43
Buyback yield%
21.79
21.58
22.99
20.03
17.98
19.12
17.65
17.44
16.53
16.03
26.72
17.44
18.55
56
0.736
D/E ratiox
2.241
2.425
2.674
2.911
3.140
3.205
3.506
3.291
3.395
3.825
1.355
3.395
3.172
10
3.801
Enterprise value₩B
3.264
3.901
4.407
4.770
5.605
5.701
5.700
6.404
6.345
6.789
1.451
3.91%
8.28%
92
2.847
LT debt₩B
1.759
1.983
1.976
2.115
2.475
2.796
2.919
3.085
3.245
3.805
3.274
8.98%
9.15%
44
Revenue
₩4.781B
3.92%
1.00×
Cost of revenue
₩2.866B
4.37%
1.04×
Operating expenses
₩763.5M
3.11%
0.92×
Property and equipment
16.20%
Goodwill & intangibles
15.80%
Spread over hurdle
13.42%