3.468
Revenue₩B
57.37
58.46
59.95
62.07
63.49
65.88
69.96
71.86
73.92
77.72
3.589
4.13%
3.77%
82
10.45
Revenue growth%
27.25
30.11
29.12
30.30
31.38
33.38
31.61
30.98
33.71
32.09
11.17
32.09
31.18
77
15.06
Gross margin%
20.20
18.84
16.55
14.40
11.77
10.71
9.31
10.16
10.34
12.67
21.91
10.34
12.22
89
14.72
Operating margin%
27.11
27.64
28.04
28.78
27.70
28.82
27.19
29.14
29.71
28.66
20.90
28.82
28.35
18
20.21
Net margin%
19.74
17.01
17.30
18.95
16.51
18.70
17.96
16.78
17.71
17.69
2.64
17.71
17.70
91
36.50
P/E ratio (avg)x
33.00
31.61
28.84
26.69
27.32
23.64
22.30
22.00
19.25
18.57
35.64
22.00
25.16
55
15.97
EV/EBITx
36.16
40.20
37.10
41.44
40.05
40.41
40.57
45.22
47.80
49.42
31.97
45.22
40.49
50
3.25
FCF yield (avg)%
3.84
5.50
7.04
9.87
10.54
11.01
10.46
8.44
6.91
8.41
14.07
8.44
8.43
28
17.15
FCF margin%
27.64
26.87
24.37
25.79
24.08
23.69
20.88
18.54
17.35
16.52
14.74
18.54
23.88
87
0.383
FCF / Net incomex
0.886
0.838
0.907
0.826
0.827
0.894
0.947
0.948
1.021
1.075
0.186
0.948
0.900
21
23.55
ROIC%
11.86
12.34
10.74
12.64
12.00
9.60
11.52
14.18
16.41
17.08
16.09
14.18
12.17
50
22.47
Return on equity%
18.92
20.11
21.62
23.30
21.42
23.01
21.37
21.36
18.62
16.34
18.27
21.36
21.36
46
9.08
Return on assets%
3.09
5.78
8.09
9.77
12.45
11.63
8.69
10.03
8.00
8.23
5.08
8.69
8.46
18
1,157
EPS₩
2,388
2,608
2,505
2,726
2,961
2,848
3,180
3,815
4,223
4,540
1,262
8.93%
8.25%
—
24.57
EPS growth%
4.44
2.43
0.40
0.40
1.32
4.22
1.41
2.55
2.25
3.10
14.12
2.55
2.34
48
556.75
Bookvalue per sh₩
463.62
422.22
402.33
447.33
479.85
492.27
486.27
454.78
506.01
550.54
621.18
2.79%
0.73%
—
1,044
FCF per share₩
845.68
801.05
730.68
755.79
697.54
735.74
674.09
716.34
759.27
718.89
384.40
0.60%
(2.21%)
—
1,010
Dividend per sh₩
379.54
367.41
386.06
402.30
390.79
404.21
427.07
449.47
479.66
457.84
1,337
3.22%
2.88%
—
3.03
Div yield (avg)%
6.27
7.38
5.63
8.40
7.48
8.24
7.16
5.87
8.46
10.36
4.86
8.24
7.43
79
25.75
Payout ratio%
27.77
30.15
31.06
32.61
31.09
30.12
31.82
33.89
35.69
35.49
10.30
33.89
31.45
41
26.89
Shares (diluted)M
19.01
20.01
18.75
18.50
18.64
17.05
18.25
19.22
17.09
15.91
26.73
(3.12%)
(2.52%)
41
24.08
Buyback yield%
25.17
24.88
25.69
28.34
29.84
27.89
25.94
24.17
24.44
22.74
18.16
24.44
25.43
67
1.752
D/E ratiox
0.510
0.495
0.587
0.573
0.689
0.828
0.871
0.912
0.883
0.890
0.271
0.883
0.759
35
33.43
Enterprise value₩B
46.25
44.69
44.93
43.44
38.89
36.71
35.83
40.47
42.01
46.48
11.32
3.63%
(0.62%)
29
63.17
LT debt₩B
63.72
63.60
60.27
60.00
54.32
52.43
55.51
55.17
57.03
54.84
56.80
0.19%
(1.37%)
76
Revenue
₩77.72B
3.77%
1.00×
Cost of revenue
₩39.86B
3.88%
1.01×
Operating expenses
₩14.59B
4.16%
1.04×
Property and equipment
16.56%
Spread over hurdle
16.61%