4.703
Revenue₩B
16.41
17.89
18.91
20.78
22.78
24.15
25.60
28.19
30.76
32.98
5.012
7.69%
8.16%
31
5.08
Revenue growth%
27.04
29.73
31.96
34.68
36.24
38.89
41.29
40.61
41.45
40.75
5.46
40.75
37.56
44
7.96
Gross margin%
5.41
4.24
6.82
5.00
4.95
5.00
5.96
8.77
6.07
3.40
22.45
5.96
5.21
40
21.77
Operating margin%
18.69
21.56
19.37
20.41
19.89
19.98
20.99
21.31
20.16
18.70
11.54
20.16
20.07
25
25.02
Net margin%
22.21
20.33
19.47
20.73
23.03
20.81
21.26
21.06
20.70
22.36
7.02
21.06
20.93
20
32.24
P/E ratio (avg)x
24.33
24.47
23.30
24.68
28.59
30.03
28.73
27.33
28.01
30.86
33.62
28.73
27.67
88
26.77
EV/EBITx
39.77
42.80
43.93
42.19
49.23
50.70
49.85
52.36
54.23
60.38
29.72
52.36
49.54
88
18.44
FCF yield (avg)%
24.12
25.20
23.88
24.61
26.74
29.18
31.20
30.68
31.76
32.51
25.59
31.20
27.96
73
9.32
FCF margin%
12.42
10.39
10.18
8.81
10.24
10.62
12.09
13.01
13.87
12.50
7.98
12.50
11.36
65
0.962
FCF / Net incomex
1.137
1.063
1.027
1.008
0.970
0.854
0.920
0.950
1.023
1.131
0.281
0.950
1.015
89
12.12
ROIC%
26.00
24.37
22.86
24.73
24.83
26.84
27.66
27.54
29.32
27.79
9.31
27.66
26.42
20
21.93
Return on equity%
29.02
27.05
24.26
24.41
22.75
22.68
22.43
20.20
19.82
21.75
9.30
21.75
22.71
52
14.43
Return on assets%
29.89
28.82
30.83
28.12
28.38
29.16
29.60
30.64
31.60
33.84
21.17
30.64
29.74
61
360.83
EPS₩
194.26
187.87
174.02
177.15
170.73
164.24
179.99
168.20
169.93
176.82
396.54
0.70%
(1.37%)
—
22.75
EPS growth%
30.92
29.76
29.96
31.11
29.24
32.00
32.03
33.35
32.13
32.55
24.24
32.13
31.56
61
320.27
Bookvalue per sh₩
459.03
507.89
539.86
491.48
529.53
573.54
588.92
561.21
546.29
553.44
800.65
0.89%
0.87%
—
1,251
FCF per share₩
875.61
763.63
791.59
853.03
812.62
726.97
619.41
620.90
550.51
548.06
767.93
(7.58%)
(4.13%)
—
595.05
Dividend per sh₩
1,018
1,019
1,074
1,001
1,033
1,042
960.75
986.51
896.02
942.38
748.43
(1.82%)
(0.16%)
—
5.97
Div yield (avg)%
7.20
7.45
8.16
9.52
8.70
10.39
10.61
9.20
11.08
12.73
18.64
10.61
9.36
5
16.53
Payout ratio%
3.62
6.60
5.31
3.05
4.02
2.33
0.80
3.33
0.93
0.40
29.74
0.93
3.19
19
16.49
Shares (diluted)M
18.31
19.62
19.02
20.81
18.60
19.71
17.12
17.04
15.56
16.35
16.36
(2.55%)
(0.37%)
29
5.50
Buyback yield%
12.89
15.54
16.10
15.40
16.36
18.36
18.16
19.88
17.57
19.67
16.50
18.36
16.97
73
0.881
D/E ratiox
2.365
2.430
2.652
2.546
2.985
2.856
3.054
3.143
3.501
4.054
0.500
3.143
2.920
37
20.95
Enterprise value₩B
5.492
5.230
5.002
5.664
5.124
5.605
6.377
6.280
6.099
6.189
20.93
3.85%
2.28%
81
24.72
LT debt₩B
27.86
31.39
33.51
37.00
42.64
47.01
53.45
54.21
62.93
68.67
8.953
10.00%
9.29%
88
Revenue
₩32.98B
8.16%
1.00×
Cost of revenue
₩23.09B
8.16%
1.00×
Operating expenses
₩5.505B
9.36%
1.12×
Cash and investments
18.50%
Property and equipment
17.26%
Spread over hurdle
(2.37%)