40.90
Revenue₩B
30.15
32.12
33.80
35.05
37.03
39.57
41.74
44.93
48.01
50.00
43.87
6.19%
5.84%
34
7.52
Revenue growth%
13.28
13.34
14.22
11.45
9.94
9.00
11.84
12.40
13.83
16.09
23.31
12.40
12.84
13
27.27
Gross margin%
3.41
5.29
4.71
7.17
10.17
11.44
10.91
13.25
12.45
10.32
28.76
11.44
10.25
80
6.93
Operating margin%
5.51
7.60
10.13
13.12
12.15
14.00
12.10
9.75
10.81
12.66
9.85
12.10
11.46
6
28.99
Net margin%
11.93
14.14
14.01
16.02
15.79
17.71
15.86
15.33
12.41
12.57
27.27
15.33
14.74
66
12.57
P/E ratio (avg)x
9.646
8.936
9.436
8.128
8.261
7.947
8.116
7.599
8.329
8.095
37.57
8.095
8.194
69
33.03
EV/EBITx
34.34
35.27
33.02
36.73
35.26
34.62
37.31
38.98
43.26
44.07
21.18
38.98
36.00
56
5.36
FCF yield (avg)%
25.26
27.18
24.50
26.12
29.05
29.97
29.15
30.75
33.10
35.50
5.36
30.75
29.10
23
2.38
FCF margin%
32.41
30.27
31.65
30.80
31.29
33.07
30.16
29.98
31.18
28.44
3.36
30.16
30.99
24
1.286
FCF / Net incomex
1.630
1.800
2.159
2.469
2.475
2.696
3.096
3.070
3.290
3.536
1.523
3.096
2.586
30
14.94
ROIC%
2.76
2.31
4.77
2.57
3.36
6.14
7.28
7.78
5.42
5.61
15.27
6.14
5.09
58
6.89
Return on equity%
17.75
19.07
19.11
20.86
23.68
24.34
26.15
23.31
22.70
22.62
14.25
23.31
22.66
91
11.68
Return on assets%
29.92
27.64
28.83
27.00
29.58
29.84
29.10
31.78
30.23
27.66
19.93
29.84
29.34
58
540.79
EPS₩
939.14
939.65
1,000
1,202
1,269
1,356
1,419
1,392
1,435
1,624
560.86
5.06%
6.96%
—
20.50
EPS growth%
12.75
14.57
13.69
16.28
15.16
18.08
17.43
15.80
17.71
19.58
19.78
17.71
16.04
92
767.01
Bookvalue per sh₩
133.92
137.01
131.25
114.65
102.36
96.33
85.45
88.16
95.04
96.08
983.23
(1.26%)
(4.61%)
—
382.33
FCF per share₩
243.59
254.59
245.45
224.34
229.68
250.69
278.39
286.36
250.78
257.96
225.17
2.35%
1.36%
—
1,012
Dividend per sh₩
769.39
732.39
754.92
808.39
761.46
861.80
877.03
863.07
921.86
848.73
464.75
2.19%
2.10%
—
9.66
Div yield (avg)%
26.05
24.50
22.40
25.05
27.86
28.38
26.02
24.51
26.44
27.39
5.66
26.44
26.04
58
11.16
Payout ratio%
12.28
12.93
13.96
12.75
11.70
12.37
10.69
12.55
12.69
11.15
2.26
12.37
12.46
42
53.11
Shares (diluted)M
41.68
42.88
42.79
36.97
37.77
32.46
28.59
25.23
21.87
20.56
54.13
(11.45%)
(7.37%)
71
23.71
Buyback yield%
29.31
28.35
30.85
30.12
27.74
30.63
29.11
28.82
26.10
24.26
7.63
28.82
28.96
71
1.487
D/E ratiox
0.807
0.717
0.777
0.717
0.725
0.635
0.590
0.618
0.594
0.560
0.692
0.594
0.676
88
54.25
Enterprise value₩B
32.88
37.30
43.70
45.63
44.20
50.60
56.14
55.69
63.35
64.07
18.11
7.71%
6.56%
83
37.57
LT debt₩B
79.14
85.64
95.90
111.5
117.4
131.8
148.0
143.2
155.8
156.9
17.65
5.98%
7.99%
62
Revenue
₩50.00B
5.84%
1.00×
Cost of revenue
₩23.63B
5.86%
1.00×
Operating expenses
₩10.72B
5.63%
0.98×
Property and equipment
20.03%
Cash and investments
18.84%
Goodwill & intangibles
15.95%
Spread over hurdle
57.14%