1.652
Revenue₩B
8.580
8.839
9.214
9.401
9.810
10.10
10.43
10.68
10.79
11.06
1.750
2.42%
3.06%
63
6.70
Revenue growth%
18.05
20.32
21.67
23.45
25.44
25.82
25.25
27.80
29.01
31.23
9.57
27.80
25.34
21
27.26
Gross margin%
5.98
4.44
3.04
3.87
2.87
0.61
1.77
3.35
3.15
3.78
25.65
3.15
3.25
18
21.19
Operating margin%
27.39
29.32
26.52
29.07
28.19
25.68
28.35
28.00
29.06
31.95
4.29
28.35
28.27
62
12.91
Net margin%
25.76
26.12
27.08
26.95
29.87
31.08
28.61
27.96
30.71
27.98
11.31
28.61
27.97
26
34.07
P/E ratio (avg)x
43.62
48.98
51.64
59.60
63.96
65.93
71.80
78.21
78.92
81.62
30.58
78.21
64.95
63
26.78
EV/EBITx
17.08
19.38
21.16
24.62
26.44
25.27
27.26
31.51
35.16
34.59
7.364
31.51
25.86
31
12.08
FCF yield (avg)%
24.85
25.58
25.57
25.99
28.77
30.72
27.94
25.33
25.26
26.00
16.10
26.00
25.79
62
22.71
FCF margin%
12.07
14.55
15.62
12.76
13.34
12.69
13.04
10.65
13.16
12.86
18.61
12.86
12.95
6
0.395
FCF / Net incomex
0.534
0.535
0.569
0.632
0.682
0.770
0.928
1.053
1.115
1.258
0.191
1.053
0.726
53
10.52
ROIC%
21.06
23.42
21.82
23.51
24.92
22.52
23.87
26.75
27.54
29.95
2.98
26.75
23.69
79
22.45
Return on equity%
17.03
17.10
15.27
13.01
11.40
12.48
10.69
9.46
7.96
10.86
24.82
10.69
11.94
6
26.09
Return on assets%
9.36
7.34
9.88
7.05
8.59
5.76
4.30
2.14
0.40
3.40
6.81
3.40
6.41
67
210.98
EPS₩
321.15
335.43
308.87
317.68
276.17
257.28
246.53
260.68
228.06
236.42
222.65
(3.06%)
(2.96%)
—
25.25
EPS growth%
30.22
32.96
33.03
35.35
36.86
37.35
37.87
40.66
43.14
40.39
15.18
40.39
37.10
52
315.63
Bookvalue per sh₩
1,060
1,158
1,155
1,069
1,145
1,283
1,290
1,442
1,612
1,682
757.58
8.01%
5.86%
—
503.27
FCF per share₩
306.90
334.35
324.54
294.23
295.61
279.24
249.51
232.91
230.56
199.54
632.32
(7.56%)
(5.66%)
—
640.73
Dividend per sh₩
713.58
678.24
637.94
610.34
686.82
707.79
753.48
831.62
891.51
971.89
873.32
7.19%
2.08%
—
17.05
Div yield (avg)%
23.37
21.27
23.32
20.99
23.64
24.22
24.60
25.95
25.77
26.39
7.73
25.77
23.93
62
23.97
Payout ratio%
28.70
28.79
28.27
29.01
28.05
27.30
30.17
27.98
29.61
30.73
18.83
29.61
28.74
51
11.26
Shares (diluted)M
12.12
10.97
10.52
10.62
11.74
12.21
11.09
10.48
9.875
11.12
11.59
(1.09%)
(1.24%)
54
3.47
Buyback yield%
9.32
7.50
8.71
7.98
7.56
5.03
5.70
3.04
3.79
3.34
26.17
3.79
6.60
5
0.932
D/E ratiox
1.702
1.599
1.743
1.717
1.586
1.773
1.922
1.995
1.883
2.057
1.551
1.922
1.758
50
3.981
Enterprise value₩B
11.89
12.60
12.73
13.06
12.64
13.56
13.55
15.30
17.30
17.10
3.771
6.24%
5.25%
10
8.159
LT debt₩B
8.891
9.389
9.806
8.743
8.220
8.575
8.293
8.888
9.776
9.874
4.731
3.74%
1.98%
17
Revenue
₩11.06B
3.06%
1.00×
Cost of revenue
₩6.178B
3.31%
1.03×
Operating expenses
₩1.441B
2.65%
0.96×
Property and equipment
19.70%
Spread over hurdle
20.77%