145.5
Revenue₩B
221.1
236.5
244.1
256.0
265.2
272.8
280.4
292.9
308.5
317.7
151.2
3.68%
4.03%
92
5.37
Revenue growth%
17.14
16.34
16.33
15.85
15.44
13.90
12.63
15.27
17.23
17.01
24.20
15.27
16.09
38
10.18
Gross margin%
2.42
3.24
5.97
7.56
6.65
8.80
7.52
8.35
8.35
6.63
3.72
8.35
7.08
35
9.57
Operating margin%
8.92
10.78
8.29
8.96
9.24
7.62
6.80
4.58
5.64
7.42
15.62
6.80
7.96
84
20.68
Net margin%
29.95
31.16
29.40
28.99
30.11
28.62
28.23
29.24
30.54
28.46
27.58
28.62
29.32
73
32.22
P/E ratio (avg)x
8.018
7.604
7.507
7.787
8.080
7.895
8.892
10.13
10.64
10.89
33.95
10.13
8.049
16
18.12
EV/EBITx
31.57
31.99
30.85
33.91
35.25
40.04
44.08
44.08
48.26
48.36
31.97
44.08
37.64
32
27.56
FCF yield (avg)%
11.00
12.17
10.59
9.73
7.95
8.99
8.43
9.24
8.99
6.27
26.84
8.99
9.12
51
21.58
FCF margin%
33.38
32.58
35.10
33.75
30.98
29.75
29.27
29.08
28.30
30.70
25.58
29.27
30.84
76
1.506
FCF / Net incomex
2.219
2.470
2.789
2.835
3.068
3.479
3.922
4.227
4.205
4.981
0.621
4.205
3.274
55
22.32
ROIC%
28.56
30.57
30.61
32.87
30.50
28.26
28.85
31.66
30.66
32.16
24.14
30.66
30.59
48
19.74
Return on equity%
16.72
19.70
22.35
19.35
17.79
15.50
17.48
17.94
18.10
20.69
8.22
17.94
18.02
35
16.03
Return on assets%
16.47
19.20
16.76
16.76
14.95
15.23
16.74
16.15
13.71
12.99
27.89
15.23
16.31
79
298.83
EPS₩
450.41
507.66
499.68
529.18
592.68
691.77
658.39
771.93
878.49
977.83
328.30
10.53%
9.41%
—
4.61
EPS growth%
4.59
2.39
2.67
1.05
3.15
1.07
0.44
2.05
0.40
3.25
18.52
1.07
2.22
84
896.30
Bookvalue per sh₩
647.20
691.27
629.60
601.51
582.15
504.02
451.24
459.33
471.60
502.20
374.85
(2.91%)
(2.00%)
—
430.14
FCF per share₩
1,024
911.35
933.68
876.25
787.70
864.36
877.34
789.77
859.72
906.00
231.22
2.84%
(1.37%)
—
1,084
Dividend per sh₩
577.88
574.60
561.91
508.86
439.45
436.15
422.00
448.35
385.72
397.88
886.25
(1.97%)
(4.47%)
—
5.34
Div yield (avg)%
17.27
15.45
13.70
11.06
9.47
6.74
4.19
3.26
4.47
2.80
18.46
4.19
8.11
87
23.37
Payout ratio%
19.18
17.12
17.09
19.79
17.10
14.79
17.26
15.04
15.01
16.90
5.04
15.04
17.10
15
190.8
Shares (diluted)M
296.9
306.5
318.6
383.3
391.8
422.8
502.1
569.3
554.7
654.3
195.7
10.80%
8.40%
66
17.57
Buyback yield%
1.68
3.23
4.53
5.61
5.93
3.87
3.25
3.99
5.05
3.15
22.20
3.87
3.93
44
1.369
D/E ratiox
1.684
1.995
2.220
2.396
2.634
3.078
3.350
3.595
3.912
4.515
1.216
3.595
2.856
23
224.2
Enterprise value₩B
183.2
209.3
209.6
211.8
211.9
210.5
249.4
245.2
256.1
289.8
26.12
6.46%
4.42%
12
342.3
LT debt₩B
400.1
376.8
351.8
359.7
403.2
442.3
483.3
496.8
466.4
473.0
334.2
3.24%
1.28%
7
Revenue
₩317.7B
4.03%
1.00×
Cost of revenue
₩209.4B
4.19%
1.02×
Operating expenses
₩79.62B
4.16%
1.01×
Property and equipment
16.87%
Spread over hurdle
(1.11%)