1.927
Revenue₩B
3.846
3.990
4.030
4.069
4.130
4.169
4.247
4.379
4.430
4.481
1.976
1.65%
1.65%
28
25.01
Revenue growth%
6.00
3.01
0.87
2.19
1.42
3.43
1.29
2.64
1.55
0.40
4.36
1.55
1.87
66
10.72
Gross margin%
19.56
19.11
21.98
20.48
18.84
20.83
20.86
18.82
16.18
13.68
3.28
18.82
19.33
91
3.25
Operating margin%
0.61
3.55
1.48
2.34
2.24
4.45
7.32
7.00
5.58
4.49
5.28
5.58
4.00
41
16.44
Net margin%
10.27
11.76
11.55
13.30
13.15
11.54
9.63
7.99
10.09
12.70
17.68
10.09
11.54
61
33.99
P/E ratio (avg)x
37.82
35.22
33.17
31.37
28.62
25.79
22.74
19.98
17.90
19.37
18.93
19.98
27.20
76
7.207
EV/EBITx
38.97
36.82
40.05
44.24
46.95
43.39
48.04
50.96
47.28
44.08
8.615
47.28
44.16
72
26.69
FCF yield (avg)%
20.98
19.38
20.07
18.56
18.28
17.49
15.61
16.03
17.01
14.50
17.43
16.03
17.88
16
4.70
FCF margin%
22.04
19.09
17.96
18.12
19.14
18.31
15.77
14.43
12.98
13.72
12.74
14.43
18.04
80
1.758
FCF / Net incomex
0.423
0.499
0.535
0.521
0.543
0.533
0.543
0.594
0.581
0.671
0.332
0.581
0.539
24
5.13
ROIC%
10.23
8.54
6.31
5.15
7.34
10.05
12.52
13.37
16.30
15.09
25.44
13.37
10.14
65
22.36
Return on equity%
5.38
2.63
2.19
2.65
1.28
0.47
0.40
0.86
3.36
2.11
26.28
0.86
2.15
93
21.77
Return on assets%
9.31
11.59
11.29
13.60
16.02
13.73
12.32
14.14
12.33
13.99
12.80
13.73
12.96
13
60.89
EPS₩
222.55
238.66
261.31
255.07
245.15
269.85
304.04
315.87
373.15
373.33
67.31
8.78%
7.02%
—
27.25
EPS growth%
0.40
0.40
2.73
3.29
4.39
7.06
5.93
6.38
8.73
9.64
24.57
7.06
5.16
30
204.74
Bookvalue per sh₩
476.93
491.04
507.14
572.58
591.43
622.51
627.06
733.25
735.34
736.66
253.64
4.49%
5.39%
—
249.92
FCF per share₩
453.04
525.12
599.18
706.71
796.89
791.39
846.79
993.29
1,062
1,218
256.76
8.86%
10.16%
—
84.69
Dividend per sh₩
560.64
560.11
663.33
646.86
744.86
753.52
739.46
781.47
910.61
972.31
313.37
5.47%
6.50%
—
14.61
Div yield (avg)%
27.24
25.25
27.86
26.63
25.64
26.36
26.14
25.04
24.64
26.22
27.04
26.14
26.18
22
19.00
Payout ratio%
24.41
23.64
24.05
26.87
26.65
26.10
28.58
27.35
24.63
24.16
26.41
26.10
25.36
25
6.358
Shares (diluted)M
5.487
4.731
4.341
4.670
4.975
5.353
5.075
4.987
4.586
4.416
6.534
(2.36%)
(2.46%)
84
17.70
Buyback yield%
3.33
2.20
1.83
3.05
0.40
0.40
0.40
0.55
0.40
0.40
8.20
0.40
0.48
57
0.347
D/E ratiox
0.255
0.281
0.290
0.308
0.310
0.354
0.385
0.455
0.492
0.545
1.226
0.455
0.332
17
2.430
Enterprise value₩B
0.745
0.747
0.769
0.727
0.698
0.666
0.608
0.585
0.581
0.555
1.962
(4.47%)
(3.84%)
53
1.391
LT debt₩B
1.538
1.575
1.722
1.863
1.660
1.548
1.543
1.427
1.459
1.349
2.436
(4.06%)
(0.88%)
5
Revenue
₩4.481B
1.65%
1.00×
Cost of revenue
₩3.059B
1.74%
1.01×
Operating expenses
₩630.2M
1.20%
0.96×
Property and equipment
15.40%
Goodwill & intangibles
15.02%
Spread over hurdle
76.96%