888.3
Revenue₩B
8,305
8,943
9,646
10,221
10,962
12,041
12,754
13,848
14,968
16,423
960.1
8.42%
7.78%
73
24.52
Revenue growth%
24.62
25.36
22.78
22.88
24.61
25.45
23.03
23.76
22.66
22.23
10.46
23.03
23.40
28
13.21
Gross margin%
14.41
15.69
17.81
15.67
15.10
14.31
11.57
12.98
12.87
14.95
2.34
12.98
14.68
30
10.81
Operating margin%
9.40
7.26
8.46
9.21
9.30
7.97
5.35
5.50
5.35
2.78
10.62
5.35
7.61
49
24.61
Net margin%
11.88
11.86
13.55
12.03
14.49
16.21
18.89
19.24
17.26
17.75
6.03
17.75
15.35
34
27.45
P/E ratio (avg)x
21.13
19.97
22.70
23.99
22.40
24.80
28.42
29.26
28.89
30.10
30.61
28.89
24.39
66
32.95
EV/EBITx
32.23
31.29
31.15
35.22
35.96
34.94
39.63
37.98
40.81
46.40
30.93
39.63
35.59
71
19.53
FCF yield (avg)%
2.71
5.14
7.29
8.38
9.51
8.08
9.99
8.35
8.21
9.30
12.59
8.35
8.28
88
23.67
FCF margin%
6.90
9.04
9.03
8.21
7.24
6.21
4.63
7.47
8.46
11.45
14.67
7.47
7.84
45
0.630
FCF / Net incomex
1.042
1.104
1.079
1.088
1.025
1.075
1.186
1.260
1.351
1.301
0.850
1.260
1.096
33
11.98
ROIC%
22.89
24.19
24.75
25.94
23.50
26.03
25.01
22.12
19.99
22.63
10.36
22.63
23.85
77
14.58
Return on equity%
23.10
22.23
22.18
21.51
19.90
22.37
23.80
26.50
23.67
25.18
24.95
23.80
22.73
65
23.09
Return on assets%
28.73
30.34
28.43
27.78
26.00
28.53
30.98
33.57
34.91
32.03
29.99
32.03
29.54
88
17,583
EPS₩
10,761
10,752
9,884
9,278
9,033
9,135
9,400
10,004
10,282
10,213
19,051
2.49%
(0.82%)
—
7.04
EPS growth%
21.79
23.52
22.28
19.43
16.98
14.91
14.00
16.76
18.20
20.24
16.00
16.76
18.81
69
9,961
Bookvalue per sh₩
3,100
2,838
2,764
2,444
2,584
2,603
2,805
2,831
2,984
3,156
3,017
4.08%
0.74%
—
6,208
FCF per share₩
23,472
26,315
29,333
34,432
34,751
38,014
42,329
50,771
53,736
64,509
17,339
13.17%
12.83%
—
12,375
Dividend per sh₩
14,853
17,766
18,125
18,498
20,216
23,131
24,454
28,947
30,224
33,731
2,659
10.78%
9.45%
—
27.07
Div yield (avg)%
4.28
5.24
4.71
4.50
6.19
9.10
7.38
7.44
8.92
8.47
19.96
8.47
6.79
55
8.68
Payout ratio%
21.93
20.81
20.78
18.56
17.27
19.04
17.48
17.05
19.92
20.42
17.32
19.04
19.48
82
394.1
Shares (diluted)M
260.7
234.1
254.3
265.2
279.7
247.5
221.6
208.6
221.8
238.6
379.9
(3.12%)
(1.46%)
84
12.25
Buyback yield%
3.31
3.05
1.00
0.40
0.55
2.81
1.41
0.40
1.75
1.22
22.73
1.41
1.32
61
1.443
D/E ratiox
1.944
2.285
2.406
2.891
3.355
3.472
3.756
4.513
4.698
4.782
1.754
4.513
3.413
21
7,835
Enterprise value₩B
2,787
2,857
2,998
3,352
3,305
3,334
3,379
3,732
4,331
4,207
13,685
4.94%
5.48%
52
6,764
LT debt₩B
1,553
1,666
1,666
1,681
1,876
1,823
1,869
2,020
2,045
1,977
11,780
1.05%
2.40%
13
Revenue
₩16.42T
7.78%
1.00×
Cost of revenue
₩10.75T
7.90%
1.01×
Operating expenses
₩2.340T
6.92%
0.92×
Property and equipment
16.03%
Spread over hurdle
10.26%