2.510
Revenue₩B
9.617
9.868
10.51
10.82
11.14
11.43
11.82
12.55
12.91
13.41
2.578
3.77%
4.05%
87
7.56
Revenue growth%
14.56
15.19
14.47
14.19
15.22
12.83
11.34
11.46
11.14
11.09
2.15
11.34
13.51
54
13.54
Gross margin%
21.25
21.91
23.45
21.72
19.34
19.49
21.14
20.99
20.87
22.18
29.43
20.99
21.19
88
8.73
Operating margin%
18.85
17.31
15.56
15.83
13.89
12.48
13.30
14.84
16.14
13.19
19.60
13.30
15.20
81
15.54
Net margin%
19.14
20.97
18.33
18.18
15.73
13.37
11.07
12.53
12.73
12.83
22.38
12.73
14.55
83
36.39
P/E ratio (avg)x
16.62
18.18
21.74
23.89
27.91
26.74
31.87
33.19
37.14
38.74
24.41
33.19
27.33
91
27.28
EV/EBITx
44.61
51.99
51.93
54.41
64.80
68.97
77.00
76.47
83.93
98.55
34.73
77.00
66.88
49
2.17
FCF yield (avg)%
26.36
25.13
22.16
23.27
21.24
19.32
19.06
19.59
20.18
21.23
15.91
19.59
21.23
36
5.82
FCF margin%
13.57
13.56
11.87
10.46
12.00
9.78
9.74
7.73
9.61
9.10
28.04
9.61
10.12
86
0.515
FCF / Net incomex
2.008
2.402
2.376
2.542
2.720
3.286
3.553
3.758
3.810
4.447
0.759
3.758
3.003
19
8.99
ROIC%
0.40
3.18
5.38
2.66
2.58
1.80
0.40
2.13
0.40
0.40
19.96
0.40
1.97
14
19.82
Return on equity%
18.19
20.17
21.56
20.60
18.82
17.84
19.96
19.04
18.60
15.68
26.28
18.60
18.93
28
21.08
Return on assets%
9.56
11.65
12.85
12.93
11.93
10.87
8.16
9.46
10.56
12.20
14.98
10.56
11.26
25
254.79
EPS₩
119.15
136.90
146.67
161.54
162.66
184.77
175.10
172.52
164.25
177.38
262.88
1.75%
3.59%
—
14.64
EPS growth%
33.26
33.21
35.30
37.45
39.51
39.91
38.55
39.70
36.73
38.19
11.89
38.55
37.82
40
90.69
Bookvalue per sh₩
131.70
153.18
152.28
173.78
205.58
231.56
256.47
267.76
263.57
300.43
258.02
7.88%
9.52%
—
294.02
FCF per share₩
273.77
263.13
285.05
280.95
287.61
300.76
283.92
298.05
343.14
345.77
174.31
3.75%
2.49%
—
222.90
Dividend per sh₩
230.46
234.43
237.96
224.25
228.57
214.35
209.84
221.19
241.73
263.23
94.01
2.86%
0.47%
—
5.29
Div yield (avg)%
19.83
21.54
22.89
25.87
23.41
23.93
24.38
24.50
26.67
28.45
21.84
24.50
24.16
95
13.62
Payout ratio%
6.37
6.20
7.68
7.69
10.15
9.71
9.53
6.94
4.53
2.46
26.93
6.94
7.31
20
12.62
Shares (diluted)M
11.98
10.82
10.40
11.50
12.40
11.23
12.51
11.41
10.45
11.66
12.13
(1.22%)
1.05%
55
20.35
Buyback yield%
26.64
28.35
26.15
25.38
25.92
28.87
27.95
28.92
26.44
28.20
29.01
28.20
27.30
14
0.772
D/E ratiox
1.324
1.301
1.157
1.110
1.056
1.060
1.030
0.941
0.927
0.967
0.858
0.967
1.058
92
1.923
Enterprise value₩B
7.247
8.476
8.338
8.959
10.26
10.19
11.79
13.84
15.29
14.69
7.336
7.44%
8.60%
18
6.550
LT debt₩B
4.501
5.364
5.670
6.692
6.690
7.940
8.010
9.370
9.145
8.941
0.789
5.97%
6.70%
68
Revenue
₩13.41B
4.05%
1.00×
Cost of revenue
₩6.715B
4.29%
1.02×
Operating expenses
₩3.059B
3.70%
0.97×
Property and equipment
17.68%
Goodwill & intangibles
17.20%
Spread over hurdle
26.67%