2.131
Revenue₩B
1.757
1.892
2.056
2.216
2.356
2.579
2.828
3.032
3.202
3.445
2.199
7.89%
7.59%
52
17.90
Revenue growth%
0.51
0.40
0.40
2.35
5.24
4.92
3.96
6.93
4.93
7.81
15.01
4.93
4.44
73
21.21
Gross margin%
11.77
9.63
11.77
12.12
9.78
11.95
10.53
12.02
14.34
13.67
26.68
12.02
11.86
83
11.41
Operating margin%
22.79
23.77
23.21
21.11
23.37
24.17
26.93
27.15
24.36
25.91
5.49
25.91
23.97
62
3.87
Net margin%
0.69
2.57
0.49
2.86
3.74
3.63
2.72
3.70
0.83
2.18
20.05
2.72
2.64
89
30.78
P/E ratio (avg)x
36.19
39.48
44.33
46.26
51.04
48.96
48.10
51.56
56.47
53.75
26.97
51.56
48.53
58
31.18
EV/EBITx
25.33
27.03
31.28
31.66
34.18
35.16
33.33
37.51
41.36
48.08
30.00
37.51
33.76
83
23.08
FCF yield (avg)%
25.61
22.62
23.72
21.78
24.52
25.35
27.96
26.33
27.09
26.17
5.50
26.33
25.48
21
22.13
FCF margin%
30.56
31.70
34.24
35.13
34.18
32.32
32.74
31.47
33.00
31.70
6.65
32.32
32.53
14
0.516
FCF / Net incomex
2.189
2.306
2.355
2.332
2.612
3.088
3.085
3.624
4.272
4.272
1.738
3.624
2.849
89
6.28
ROIC%
2.17
2.52
1.29
2.74
2.38
0.56
0.40
0.40
0.40
0.87
25.40
0.40
1.08
13
9.86
Return on equity%
15.12
13.36
13.38
10.97
13.27
10.33
12.32
11.31
12.37
11.97
5.55
11.97
12.34
17
22.46
Return on assets%
30.58
30.26
32.78
34.55
36.74
36.61
36.74
36.52
35.32
36.25
16.98
36.52
35.79
62
367.25
EPS₩
506.62
480.46
516.27
520.34
542.96
542.84
500.74
579.37
623.33
680.80
375.63
4.63%
2.46%
—
11.78
EPS growth%
6.91
6.97
9.35
6.94
9.29
10.71
11.61
11.00
12.00
10.62
10.27
11.00
9.98
68
431.81
Bookvalue per sh₩
422.89
433.23
448.70
413.62
447.15
456.95
508.48
551.67
576.94
611.85
457.98
6.47%
3.13%
—
498.54
FCF per share₩
663.84
764.87
911.98
964.30
1,151
1,310
1,342
1,576
1,700
2,043
270.71
12.17%
11.97%
—
213.09
Dividend per sh₩
377.61
419.59
436.68
489.66
569.97
680.72
790.32
940.08
975.74
1,102
396.58
14.09%
12.55%
—
12.27
Div yield (avg)%
6.93
6.39
7.55
8.03
6.98
7.07
5.23
3.73
4.74
6.93
10.94
5.23
6.93
93
27.63
Payout ratio%
29.08
30.37
27.88
25.61
24.45
23.50
22.40
24.51
23.94
26.91
15.46
23.94
25.06
43
7.387
Shares (diluted)M
8.638
7.715
6.769
6.519
6.154
5.746
5.382
5.920
5.843
5.649
7.363
(1.70%)
(3.23%)
59
26.46
Buyback yield%
9.03
6.40
6.59
6.20
8.51
7.26
8.88
8.18
9.91
9.65
14.52
8.88
8.34
20
1.739
D/E ratiox
2.947
3.520
3.433
3.734
4.084
4.444
4.783
4.747
5.394
6.451
0.507
4.783
4.264
10
3.581
Enterprise value₩B
3.426
3.879
4.042
4.428
4.252
4.199
4.037
4.113
4.247
4.921
2.641
2.97%
4.62%
56
0.316
LT debt₩B
2.554
2.607
2.855
2.782
2.743
3.032
3.301
3.518
3.762
3.720
2.230
6.28%
4.18%
72
Revenue
₩3.445B
7.59%
1.00×
Cost of revenue
₩1.942B
7.17%
0.96×
Operating expenses
₩616.9M
8.28%
1.07×
Property and equipment
18.77%
Spread over hurdle
19.65%