2.660
Revenue₩B
2.483
2.651
2.846
3.101
3.281
3.471
3.682
3.978
4.185
4.525
2.831
6.64%
7.02%
32
18.28
Revenue growth%
20.16
23.10
23.82
25.61
27.71
26.83
26.27
26.34
27.84
26.26
26.59
26.34
26.27
53
20.55
Gross margin%
21.74
24.38
23.62
22.56
21.27
20.82
19.78
19.00
16.79
14.87
21.56
19.00
21.05
9
6.58
Operating margin%
18.58
15.81
16.39
16.20
16.46
18.96
19.83
19.74
20.85
21.16
18.07
19.83
18.77
87
3.24
Net margin%
26.26
24.78
23.29
20.84
20.69
21.67
20.02
20.19
18.41
16.76
18.47
20.02
20.76
65
16.33
P/E ratio (avg)x
31.35
30.76
30.65
34.93
37.20
40.80
43.92
40.94
41.03
39.48
9.896
40.94
38.34
12
16.16
EV/EBITx
29.68
28.66
32.20
32.86
32.82
38.29
41.57
40.81
47.59
50.12
25.42
41.57
35.58
31
6.81
FCF yield (avg)%
16.02
13.44
10.74
9.40
7.02
9.59
11.56
12.23
10.48
9.90
4.71
10.48
10.61
87
3.91
FCF margin%
18.49
18.37
16.57
18.10
18.79
21.32
21.11
21.58
20.31
18.71
8.16
21.11
18.75
21
1.122
FCF / Net incomex
0.328
0.347
0.375
0.386
0.396
0.346
0.352
0.333
0.309
0.317
0.996
0.333
0.347
49
19.19
ROIC%
5.81
3.96
1.96
1.31
3.87
3.26
5.55
6.53
8.81
10.26
10.11
6.53
4.76
38
27.35
Return on equity%
3.29
4.33
7.08
7.82
4.97
3.84
5.13
5.61
7.84
9.48
26.39
5.61
5.37
50
7.32
Return on assets%
17.78
19.80
17.06
19.69
18.14
19.07
16.86
14.89
13.19
14.14
10.06
14.89
17.42
44
152.23
EPS₩
34.00
35.75
36.05
38.77
41.02
42.87
42.18
40.30
42.99
42.36
165.06
0.65%
1.12%
—
4.95
EPS growth%
27.91
26.73
27.74
26.19
24.39
22.46
25.36
28.01
29.19
27.35
24.86
27.35
27.04
72
191.44
Bookvalue per sh₩
243.52
240.76
247.01
272.88
296.73
352.98
369.04
406.96
423.34
500.24
43.58
11.01%
8.00%
—
62.30
FCF per share₩
120.32
118.07
118.59
118.48
107.71
96.86
85.02
93.27
102.67
101.36
181.01
(1.21%)
(2.05%)
—
110.84
Dividend per sh₩
106.34
102.94
102.78
89.65
96.32
87.92
92.51
93.47
91.56
91.01
115.90
(1.13%)
(1.10%)
—
25.50
Div yield (avg)%
17.70
18.86
18.05
17.62
20.22
19.24
21.89
23.59
25.75
27.84
29.43
23.59
19.73
76
4.49
Payout ratio%
20.69
18.38
19.75
17.66
18.92
17.09
14.15
15.94
15.84
17.07
7.25
15.94
17.37
74
7.314
Shares (diluted)M
11.73
11.65
12.09
12.06
12.85
13.95
13.66
15.29
14.99
16.10
7.360
4.61%
4.32%
36
12.42
Buyback yield%
14.61
12.34
12.83
14.30
15.08
14.94
14.26
16.30
18.75
21.46
19.01
16.30
14.77
7
0.565
D/E ratiox
0.167
0.191
0.185
0.194
0.227
0.250
0.294
0.298
0.294
0.344
1.206
0.294
0.239
68
1.190
Enterprise value₩B
1.799
1.775
1.987
1.969
2.136
2.363
2.331
2.379
2.653
2.944
4.097
6.63%
6.26%
51
3.427
LT debt₩B
2.379
2.446
2.535
2.567
2.758
2.746
2.662
3.143
2.978
3.304
4.615
3.68%
4.15%
29
Revenue
₩4.525B
7.02%
1.00×
Cost of revenue
₩2.635B
6.93%
0.99×
Operating expenses
₩442.0M
6.19%
0.92×
Property and equipment
18.19%
Goodwill & intangibles
15.30%
Spread over hurdle
14.89%