1.304
Revenue₩B
10.45
11.11
11.62
12.32
12.85
13.57
14.48
15.45
16.50
17.59
1.344
6.49%
6.04%
33
25.33
Revenue growth%
25.65
28.20
27.11
29.69
30.46
30.41
31.92
30.82
32.06
31.81
19.97
31.81
30.44
9
27.33
Gross margin%
2.37
1.16
0.40
0.40
0.40
1.33
2.26
1.65
1.97
3.55
18.42
1.97
1.49
25
23.53
Operating margin%
17.14
19.65
21.30
20.86
22.14
21.54
19.51
20.35
20.26
17.82
15.40
20.26
20.30
30
12.11
Net margin%
24.42
21.74
24.48
24.36
22.87
25.43
24.02
26.96
28.96
30.06
26.02
26.96
24.45
38
30.35
P/E ratio (avg)x
34.55
31.06
29.97
30.11
27.62
30.03
31.54
29.97
32.31
29.76
12.82
30.03
30.07
74
12.24
EV/EBITx
51.97
61.55
65.69
71.60
75.04
78.27
77.76
82.61
92.07
109.7
14.37
82.61
76.40
35
28.30
FCF yield (avg)%
9.38
8.52
8.02
10.66
10.52
13.30
15.22
16.67
16.18
15.29
13.22
15.29
11.98
55
22.47
FCF margin%
27.28
27.28
24.47
21.98
19.74
17.24
16.24
14.49
14.69
16.45
5.72
16.24
18.49
22
1.471
FCF / Net incomex
1.038
1.111
1.178
1.120
1.253
1.326
1.464
1.574
1.570
1.540
1.664
1.540
1.289
62
24.75
ROIC%
4.29
6.14
5.36
4.67
5.62
6.58
8.30
11.05
11.90
9.77
6.24
9.77
6.36
45
24.24
Return on equity%
30.99
30.40
31.29
30.43
28.29
28.54
30.02
27.48
26.98
28.44
23.11
28.44
29.28
75
18.39
Return on assets%
26.13
23.81
25.53
27.12
29.46
32.29
31.12
34.00
36.75
36.17
28.05
34.00
30.29
83
344.65
EPS₩
465.43
482.04
503.01
577.61
575.49
626.08
657.79
752.35
752.40
813.19
359.80
7.16%
6.92%
—
9.50
EPS growth%
13.38
12.40
12.64
13.62
13.98
15.28
13.33
10.50
11.17
11.79
4.69
11.79
12.98
66
217.71
Bookvalue per sh₩
51.55
50.85
54.26
58.41
62.67
60.75
54.49
57.06
62.01
62.69
224.84
0.01%
1.45%
—
257.08
FCF per share₩
204.67
223.89
259.94
278.01
321.21
316.52
313.03
294.88
287.12
274.64
66.07
(3.08%)
2.42%
—
65.46
Dividend per sh₩
178.32
177.57
165.92
178.31
176.24
167.30
167.19
152.33
148.41
147.75
287.41
(3.47%)
(2.77%)
—
27.39
Div yield (avg)%
14.70
17.19
17.10
19.73
18.14
16.24
18.24
17.88
18.28
16.00
12.52
17.88
17.54
41
5.38
Payout ratio%
9.86
11.58
12.44
15.41
18.11
16.38
16.25
18.77
17.92
15.85
4.24
16.38
16.05
26
19.42
Shares (diluted)M
23.43
22.44
21.87
23.15
24.16
22.90
23.35
25.89
24.67
26.30
19.02
1.71%
2.14%
29
6.20
Buyback yield%
2.17
0.40
2.05
0.95
1.03
0.40
1.65
3.23
1.70
2.04
24.92
1.70
1.68
15
1.116
D/E ratiox
0.592
0.627
0.595
0.533
0.591
0.621
0.679
0.685
0.631
0.587
1.500
0.631
0.608
36
7.777
Enterprise value₩B
15.30
14.54
16.70
19.29
21.84
22.64
22.38
24.17
23.55
26.88
4.817
4.24%
6.10%
25
1.966
LT debt₩B
16.85
18.36
18.30
18.13
18.02
18.03
15.85
14.59
13.22
14.18
5.424
(4.68%)
(0.90%)
8
Revenue
₩17.59B
6.04%
1.00×
Cost of revenue
₩11.90B
6.33%
1.03×
Operating expenses
₩3.220B
5.55%
0.95×
Property and equipment
21.42%
Goodwill & intangibles
14.91%
Spread over hurdle
(2.82%)