5.698
Revenue₩B
7.690
8.073
8.574
9.015
9.482
10.41
11.26
11.84
12.61
13.72
5.828
7.67%
6.91%
76
21.84
Revenue growth%
20.42
20.93
19.56
19.08
20.12
18.56
20.82
21.50
23.56
22.36
22.86
21.50
20.62
61
13.67
Gross margin%
0.65
0.40
2.63
0.40
0.40
0.40
0.82
2.69
5.64
7.35
14.66
2.69
0.73
84
25.72
Operating margin%
24.81
26.07
27.89
27.30
28.60
26.62
28.89
29.37
26.72
27.68
13.52
27.68
27.49
85
23.38
Net margin%
13.94
16.40
16.16
14.38
13.34
12.80
10.00
8.55
10.89
13.30
4.96
10.89
13.32
94
9.772
P/E ratio (avg)x
23.85
25.03
22.60
20.74
19.68
20.95
18.54
18.34
18.58
20.01
9.148
18.58
20.38
30
15.41
EV/EBITx
8.258
9.305
10.15
9.981
10.42
11.22
11.46
13.18
13.62
14.06
31.43
13.18
10.82
37
17.79
FCF yield (avg)%
19.02
20.98
21.26
21.72
20.92
21.75
22.64
19.65
19.24
20.22
19.91
20.22
20.95
85
11.89
FCF margin%
17.05
15.29
12.92
14.96
12.89
10.17
10.99
12.79
10.34
13.25
6.31
10.99
12.91
12
0.612
FCF / Net incomex
0.450
0.511
0.555
0.604
0.714
0.799
0.883
0.903
0.920
1.084
0.166
0.903
0.756
75
23.09
ROIC%
21.85
21.98
24.18
22.90
20.59
20.06
18.23
15.92
18.55
19.42
24.86
18.55
20.33
12
13.12
Return on equity%
4.79
3.91
5.61
6.27
3.72
4.42
3.71
3.20
3.08
5.52
28.40
3.71
4.17
90
9.21
Return on assets%
9.99
9.63
11.34
9.47
8.91
11.70
14.65
12.30
14.62
13.11
2.86
13.11
11.52
44
366.64
EPS₩
599.31
588.95
662.34
700.62
718.53
719.20
787.08
848.47
978.69
1,002
399.38
6.88%
5.86%
—
18.80
EPS growth%
20.58
18.06
16.87
17.96
19.61
21.98
21.89
19.11
17.90
18.59
27.61
19.11
18.85
38
260.52
Bookvalue per sh₩
371.83
399.70
465.08
465.51
448.26
496.37
574.76
634.90
647.42
757.69
309.97
11.07%
7.86%
—
404.83
FCF per share₩
94.81
97.29
89.05
88.23
85.60
77.47
72.47
80.54
84.97
86.69
347.69
0.25%
(0.74%)
—
284.27
Dividend per sh₩
250.23
245.38
247.15
298.30
317.68
332.00
375.57
446.80
437.48
444.06
143.66
6.93%
7.54%
—
27.99
Div yield (avg)%
18.49
19.16
22.09
24.24
21.33
20.88
18.95
21.64
23.27
20.82
10.61
20.88
21.10
55
29.41
Payout ratio%
11.57
11.38
13.94
12.53
12.76
9.99
7.42
7.42
8.09
7.42
19.94
7.42
10.68
23
16.42
Shares (diluted)M
17.43
19.16
22.18
21.92
23.43
21.97
24.88
28.25
29.22
31.94
15.77
6.39%
5.82%
50
24.90
Buyback yield%
15.93
17.07
18.51
20.27
22.74
20.04
21.95
24.28
25.05
23.24
7.12
23.24
21.11
79
1.590
D/E ratiox
1.192
1.298
1.437
1.426
1.320
1.276
1.338
1.239
1.222
1.292
0.129
1.276
1.295
66
5.315
Enterprise value₩B
4.138
4.913
5.792
6.372
6.683
7.838
8.605
9.725
9.723
11.21
9.282
10.90%
11.79%
26
9.694
LT debt₩B
10.76
11.04
12.58
13.02
13.13
13.76
14.92
17.16
19.37
20.36
5.221
9.18%
7.16%
56
Revenue
₩13.72B
6.91%
1.00×
Cost of revenue
₩8.113B
6.46%
0.96×
Operating expenses
₩2.460B
7.75%
1.08×
Property and equipment
17.75%
Spread over hurdle
39.52%