2.895
Revenue₩B
7.278
7.553
7.683
7.748
7.988
7.952
8.132
8.161
8.196
8.379
3.109
0.96%
1.50%
11
17.09
Revenue growth%
2.76
5.48
3.89
2.18
5.01
2.31
1.41
0.40
0.40
2.19
8.09
1.41
2.25
85
15.30
Gross margin%
0.40
3.36
1.24
3.44
2.36
1.12
0.40
0.40
2.47
5.19
12.73
1.12
1.80
48
6.17
Operating margin%
24.15
26.67
28.79
28.82
29.81
27.87
27.26
25.44
27.29
28.60
26.05
27.29
27.58
66
27.28
Net margin%
9.33
11.90
11.82
12.60
13.07
11.24
13.09
14.81
17.74
20.04
24.32
14.81
12.84
57
7.982
P/E ratio (avg)x
32.55
29.82
26.66
26.64
27.52
25.48
25.86
24.38
23.79
22.35
24.59
24.38
26.25
23
8.912
EV/EBITx
10.44
10.16
10.77
10.36
10.63
9.701
8.733
8.366
9.039
9.728
12.67
9.039
9.943
7
6.60
FCF yield (avg)%
21.59
21.58
22.97
25.60
25.25
23.18
24.46
23.33
24.63
27.29
4.26
24.46
23.89
88
11.79
FCF margin%
10.24
8.96
9.85
7.22
7.15
8.82
7.12
7.33
8.08
11.06
27.24
8.08
8.45
34
0.398
FCF / Net incomex
2.018
2.196
2.592
2.875
3.013
3.399
3.887
4.140
4.501
4.966
0.976
4.140
3.206
89
17.70
ROIC%
13.74
13.03
15.78
15.79
12.88
11.52
12.72
11.25
12.33
11.45
17.61
11.52
12.80
70
20.92
Return on equity%
6.90
8.34
6.36
4.07
5.03
5.26
7.42
8.26
6.93
4.45
6.94
6.93
6.63
33
28.84
Return on assets%
12.15
12.24
15.21
17.10
17.82
18.36
18.17
17.81
16.86
16.06
27.83
17.81
16.98
83
665.90
EPS₩
161.94
178.04
187.00
187.59
209.00
227.68
241.86
252.57
269.46
291.46
718.20
6.88%
7.17%
—
20.17
EPS growth%
33.16
31.86
30.89
28.81
27.97
25.13
24.36
26.69
26.99
25.45
25.90
25.45
27.48
33
401.01
Bookvalue per sh₩
469.84
479.46
472.76
525.13
555.53
611.19
585.66
627.09
613.04
681.95
877.39
4.19%
4.04%
—
280.03
FCF per share₩
182.87
182.36
190.24
200.53
192.82
205.79
201.49
213.14
217.38
243.20
464.57
4.75%
3.12%
—
884.29
Dividend per sh₩
1,008
1,069
1,171
1,384
1,554
1,764
2,065
2,393
2,439
2,484
722.14
9.83%
8.95%
—
23.02
Div yield (avg)%
16.86
18.65
21.22
23.18
25.60
24.38
21.52
20.86
22.09
19.10
29.15
21.52
21.37
29
2.47
Payout ratio%
10.58
10.91
7.92
8.00
5.81
7.49
4.98
2.08
4.44
4.53
5.98
4.53
6.65
82
5.134
Shares (diluted)M
4.135
4.576
4.888
4.752
4.321
4.381
3.999
3.687
3.327
3.042
5.361
(6.78%)
(3.85%)
78
18.40
Buyback yield%
16.61
17.51
19.11
21.22
20.19
17.67
17.06
16.31
16.04
17.80
11.04
17.06
17.59
81
0.888
D/E ratiox
2.204
2.396
2.715
2.693
3.122
3.213
3.559
4.019
4.762
4.710
1.573
4.019
3.168
43
4.581
Enterprise value₩B
3.055
2.996
3.033
2.652
2.624
2.560
2.533
2.655
2.892
3.119
3.802
3.52%
1.21%
54
2.781
LT debt₩B
5.651
5.734
6.877
6.870
6.836
7.676
7.768
7.514
8.689
8.705
3.602
4.95%
4.95%
84
Revenue
₩8.379B
1.50%
1.00×
Cost of revenue
₩4.481B
1.56%
1.01×
Operating expenses
₩1.100B
1.10%
0.96×
Property and equipment
16.00%
Spread over hurdle
23.97%