3.312
Revenue₩B
3.956
3.932
3.970
4.014
4.010
4.006
4.092
4.130
4.228
4.357
3.620
1.68%
1.32%
79
14.54
Revenue growth%
20.54
22.27
20.67
18.95
17.05
14.33
11.53
11.31
11.91
11.99
6.96
11.91
15.69
59
12.05
Gross margin%
27.89
25.10
23.16
25.69
28.26
30.41
29.43
30.86
27.95
30.65
4.59
30.41
28.10
37
19.08
Operating margin%
29.92
28.57
30.13
29.05
26.60
26.55
29.25
28.04
27.23
28.39
12.57
28.04
28.48
72
16.27
Net margin%
20.83
22.37
20.16
22.36
23.35
20.55
18.20
20.41
19.00
21.92
14.03
20.41
20.69
10
35.76
P/E ratio (avg)x
41.85
42.32
37.81
32.44
32.15
30.76
32.46
27.92
25.25
26.56
18.75
27.92
32.30
79
11.28
EV/EBITx
22.74
22.26
20.40
20.40
20.19
17.90
18.96
20.01
21.80
23.62
37.07
20.01
20.40
38
18.95
FCF yield (avg)%
21.61
23.31
23.91
24.12
24.42
22.64
21.25
18.88
21.73
23.42
23.32
21.73
22.97
45
15.61
FCF margin%
17.98
20.27
18.86
19.65
17.41
20.32
23.08
21.82
19.62
20.91
13.20
20.91
19.96
90
0.112
FCF / Net incomex
0.354
0.298
0.273
0.231
0.217
0.225
0.209
0.225
0.238
0.235
0.248
0.225
0.233
28
26.72
ROIC%
2.90
4.74
6.96
6.59
7.10
9.46
9.61
9.30
9.11
8.30
6.51
9.30
7.70
67
24.99
Return on equity%
1.11
0.40
0.57
0.40
0.40
3.15
1.13
3.14
2.32
2.64
20.23
2.64
1.12
63
10.50
Return on assets%
26.68
29.19
30.39
30.95
32.79
34.78
33.94
32.59
32.48
35.15
21.35
33.94
32.54
18
1,544
EPS₩
921.11
869.85
886.06
839.08
906.13
952.93
895.03
851.08
960.37
995.68
1,698
1.90%
0.89%
—
4.78
EPS growth%
9.53
11.20
13.19
15.73
16.04
18.96
21.42
21.44
22.41
23.65
6.93
21.44
17.50
28
1,037
Bookvalue per sh₩
725.03
781.17
871.52
913.84
847.45
854.87
804.55
776.86
858.54
756.27
1,767
(2.25%)
1.29%
—
1,940
FCF per share₩
1,920
2,007
1,740
1,889
1,671
1,615
1,504
1,602
1,663
1,504
2,016
(2.08%)
(3.15%)
—
755.82
Dividend per sh₩
686.52
635.84
576.46
546.87
537.07
543.68
479.23
429.83
452.70
445.92
2,243
(3.65%)
(4.99%)
—
3.98
Div yield (avg)%
25.21
28.19
25.92
26.97
27.15
25.89
24.17
26.50
26.05
29.04
8.56
26.05
26.28
95
9.41
Payout ratio%
8.15
7.71
8.38
11.31
11.48
9.10
11.80
11.93
10.91
11.07
18.17
11.07
10.99
5
2.819
Shares (diluted)M
3.789
4.346
4.952
5.357
5.983
6.097
6.464
7.567
7.372
8.771
2.855
7.95%
9.53%
19
9.57
Buyback yield%
3.17
1.44
4.33
5.60
3.15
4.84
6.80
8.69
8.98
9.89
11.68
8.69
5.22
69
0.617
D/E ratiox
3.067
3.395
3.335
3.687
3.511
3.478
3.890
4.242
4.529
4.697
0.227
4.242
3.599
79
2.166
Enterprise value₩B
1.592
1.514
1.599
1.546
1.636
1.681
1.878
1.803
1.881
1.916
2.861
3.21%
2.64%
15
3.051
LT debt₩B
4.401
4.386
4.615
4.388
4.912
4.935
5.568
5.732
6.090
6.959
1.808
7.22%
4.58%
87
Revenue
₩4.357B
1.32%
1.00×
Cost of revenue
₩3.050B
1.32%
1.00×
Operating expenses
₩933.1M
1.36%
1.00×
Goodwill & intangibles
18.13%
Property and equipment
17.95%
Spread over hurdle
(3.99%)