5.316
Revenue₩B
3.048
3.256
3.450
3.629
3.777
4.063
4.391
4.642
4.949
5.218
5.476
6.68%
6.24%
85
14.12
Revenue growth%
15.49
15.67
14.29
11.80
12.57
11.53
13.27
14.56
14.73
15.47
10.82
14.56
14.43
43
24.92
Gross margin%
3.30
4.28
4.90
4.41
2.79
3.65
4.13
2.76
4.44
4.55
23.04
4.13
4.20
83
20.51
Operating margin%
14.85
16.82
14.70
13.17
11.28
12.33
13.63
15.30
14.89
13.38
8.53
13.63
14.17
93
2.53
Net margin%
7.66
5.77
3.23
1.73
4.11
1.54
0.40
0.40
2.35
2.10
18.50
1.54
2.22
25
7.310
P/E ratio (avg)x
16.84
17.31
18.91
19.33
21.08
23.36
23.68
24.18
26.62
25.86
10.30
24.18
22.22
39
18.00
EV/EBITx
28.46
27.88
25.00
23.27
21.91
19.63
19.12
18.88
17.86
18.22
17.53
18.88
20.77
87
15.82
FCF yield (avg)%
0.40
0.73
0.98
0.99
0.40
0.40
2.88
3.16
5.92
4.69
24.64
3.16
0.99
89
8.26
FCF margin%
17.81
19.07
20.89
21.62
22.31
23.60
21.04
21.38
21.43
20.91
3.15
21.38
21.21
49
0.297
FCF / Net incomex
1.518
1.658
1.790
2.076
2.048
2.113
2.191
2.208
2.153
2.493
1.475
2.191
2.094
23
29.72
ROIC%
1.90
0.40
1.82
3.49
3.74
0.79
2.13
1.25
0.40
0.40
23.90
0.79
1.53
23
18.23
Return on equity%
20.12
17.48
14.88
15.96
15.59
12.82
10.19
12.01
14.38
14.82
23.85
12.82
14.85
92
17.77
Return on assets%
17.73
14.90
16.16
16.10
15.87
14.78
12.53
14.73
13.35
12.36
27.39
13.35
14.84
81
50.57
EPS₩
258.55
302.72
321.82
307.54
317.10
344.02
341.50
369.26
399.89
461.60
52.11
7.80%
6.99%
—
22.41
EPS growth%
0.40
0.40
1.00
1.23
3.39
5.83
6.04
6.24
4.72
4.72
20.25
5.83
4.05
13
97.99
Bookvalue per sh₩
312.03
321.74
360.98
389.04
438.62
435.01
465.30
494.89
500.20
541.76
131.96
4.31%
7.11%
—
97.88
FCF per share₩
82.13
93.83
96.23
112.52
120.20
138.15
162.59
180.53
215.12
258.69
65.87
16.57%
11.89%
—
128.20
Dividend per sh₩
188.56
179.55
156.50
151.35
131.92
130.69
127.21
133.60
126.61
119.02
57.10
(2.04%)
(3.86%)
—
10.08
Div yield (avg)%
26.58
27.53
29.14
30.92
30.32
29.93
27.00
28.09
29.59
29.13
7.24
29.13
29.13
78
20.36
Payout ratio%
20.05
21.11
21.75
21.12
22.24
24.87
25.48
25.30
23.10
26.09
8.33
25.30
22.67
48
16.32
Shares (diluted)M
22.86
24.62
29.17
33.18
38.25
45.57
43.87
49.54
51.47
59.88
16.25
9.38%
9.92%
39
22.86
Buyback yield%
20.13
20.90
22.41
24.89
25.78
26.70
24.24
24.93
23.43
21.00
2.10
24.24
23.84
72
0.402
D/E ratiox
1.149
1.311
1.378
1.554
1.827
2.139
2.328
2.344
2.366
2.575
1.737
2.344
1.983
70
3.358
Enterprise value₩B
1.865
1.790
1.863
1.750
1.715
1.637
1.510
1.419
1.505
1.449
4.431
(3.31%)
(2.54%)
74
0.988
LT debt₩B
4.865
5.370
5.885
6.266
6.246
7.104
7.125
8.111
8.500
8.347
3.661
5.97%
6.04%
37
Revenue
₩5.218B
6.24%
1.00×
Cost of revenue
₩3.479B
6.23%
1.00×
Operating expenses
₩549.1M
6.01%
0.98×
Property and equipment
16.46%
Spread over hurdle
(2.81%)