2.122
Revenue₩B
2.410
2.563
2.760
2.952
3.256
3.604
3.999
4.283
4.738
5.063
2.331
9.23%
8.38%
55
6.73
Revenue growth%
10.45
10.80
8.47
8.14
6.56
5.42
2.67
1.63
1.54
0.40
22.35
1.63
5.99
12
10.57
Gross margin%
27.03
28.76
28.11
30.58
31.69
29.65
27.72
25.62
28.49
30.36
10.12
28.49
28.62
73
5.92
Operating margin%
23.36
25.65
28.41
26.59
29.49
26.73
25.50
23.52
22.90
21.42
24.01
23.52
25.58
53
23.55
Net margin%
21.74
24.70
23.34
24.70
24.57
22.56
23.95
26.91
29.00
27.59
28.76
26.91
24.63
7
9.402
P/E ratio (avg)x
15.79
16.94
18.74
19.70
19.90
21.42
20.13
20.40
18.20
17.27
34.51
20.13
19.22
45
37.63
EV/EBITx
32.80
30.28
29.60
28.75
26.04
27.73
28.00
24.12
23.24
21.21
13.58
24.12
27.86
54
18.16
FCF yield (avg)%
18.17
19.51
16.90
14.90
16.20
14.37
16.82
18.56
20.13
19.99
2.71
18.56
17.54
10
24.60
FCF margin%
23.35
20.50
19.78
21.40
22.03
24.54
24.11
25.16
24.32
25.50
7.83
24.54
23.73
56
0.964
FCF / Net incomex
1.158
1.274
1.252
1.214
1.107
1.083
1.002
1.106
0.999
1.099
0.464
1.083
1.106
91
26.93
ROIC%
20.08
18.27
19.52
21.57
21.25
24.11
23.91
26.77
25.18
22.35
3.57
24.11
21.96
22
3.33
Return on equity%
6.68
8.65
6.32
9.25
10.78
10.63
10.09
7.96
10.76
11.76
27.45
10.63
9.67
30
23.19
Return on assets%
26.52
25.46
25.47
27.50
26.52
27.37
25.22
27.59
25.22
24.43
29.09
25.22
25.99
23
112.67
EPS₩
233.28
251.86
239.54
229.66
233.59
271.71
290.24
328.10
340.49
397.98
116.11
11.25%
5.66%
—
26.77
EPS growth%
25.60
25.09
26.42
24.02
21.60
20.02
17.98
16.40
16.22
19.17
8.49
17.98
20.81
33
215.13
Bookvalue per sh₩
173.61
169.51
152.59
145.37
157.33
142.88
138.50
134.49
148.52
150.42
165.10
(0.89%)
(2.20%)
—
87.42
FCF per share₩
65.91
73.91
75.13
71.49
72.88
80.43
87.71
87.14
81.38
92.82
33.75
4.96%
3.00%
—
72.22
Dividend per sh₩
252.35
233.75
255.04
264.04
294.48
287.72
325.80
306.38
307.73
350.82
212.10
3.56%
4.20%
—
19.30
Div yield (avg)%
34.22
33.31
35.91
38.90
39.74
38.03
37.21
34.21
34.09
32.50
11.96
34.21
35.06
82
4.88
Payout ratio%
6.60
5.87
3.40
2.83
4.68
2.60
2.72
2.46
3.46
3.88
15.47
2.72
3.43
78
6.306
Shares (diluted)M
7.401
7.663
7.880
8.304
7.692
7.536
6.743
6.161
6.941
6.423
6.413
(3.54%)
(1.35%)
64
6.88
Buyback yield%
25.32
22.51
21.43
19.07
17.64
15.27
17.90
19.05
22.05
24.00
14.04
19.05
20.25
41
0.533
D/E ratiox
1.587
1.778
1.687
1.860
1.741
1.826
1.758
1.929
1.878
1.831
1.226
1.831
1.802
56
3.636
Enterprise value₩B
0.898
1.011
1.124
1.191
1.324
1.408
1.379
1.550
1.860
1.981
1.422
8.38%
9.82%
59
3.646
LT debt₩B
1.292
1.231
1.189
1.132
1.276
1.236
1.249
1.319
1.248
1.434
2.683
2.37%
0.47%
85
Revenue
₩5.063B
8.38%
1.00×
Cost of revenue
₩2.597B
8.59%
1.02×
Operating expenses
₩756.7M
7.60%
0.93×
Property and equipment
16.50%
Spread over hurdle
10.98%