3,598
Revenue₩B
7,786
8,348
9,143
10,130
10,913
11,955
12,906
14,216
15,509
16,968
3,933
9.23%
9.19%
59
22.38
Revenue growth%
0.40
0.40
1.07
1.86
0.40
0.40
2.93
0.99
0.40
3.16
18.02
0.99
0.70
86
29.33
Gross margin%
6.40
6.10
3.73
1.14
0.40
0.40
0.40
1.41
0.40
3.34
18.80
0.40
1.27
51
24.64
Operating margin%
3.53
1.55
0.40
1.34
4.15
4.08
6.28
6.43
9.09
9.60
9.06
6.43
4.12
75
28.60
Net margin%
9.86
11.76
9.85
12.61
9.71
8.09
10.46
10.95
13.06
14.07
10.63
10.95
10.70
21
9.963
P/E ratio (avg)x
31.39
31.86
32.76
37.21
41.95
40.00
40.33
46.42
49.18
49.16
14.71
46.42
40.16
50
31.44
EV/EBITx
31.36
32.41
36.63
39.97
45.77
47.05
55.94
60.07
60.33
64.70
28.06
60.07
46.41
57
18.42
FCF yield (avg)%
8.37
11.19
9.99
10.62
12.43
11.71
11.00
10.25
8.65
9.14
13.82
10.25
10.43
88
9.60
FCF margin%
9.77
10.26
7.66
9.55
7.41
7.31
8.78
11.58
8.81
7.83
24.74
8.78
8.79
79
1.197
FCF / Net incomex
0.955
1.042
1.123
1.102
1.110
1.212
1.233
1.227
1.193
1.237
0.893
1.227
1.158
19
21.83
ROIC%
3.58
2.08
2.18
3.92
0.94
1.52
4.13
4.12
2.23
1.21
11.96
2.23
2.20
57
8.45
Return on equity%
6.95
6.85
8.23
10.81
9.08
8.13
10.31
7.67
6.48
7.91
26.81
7.91
8.02
35
22.12
Return on assets%
27.33
26.07
23.86
23.44
24.96
22.80
25.78
26.41
25.27
24.52
20.76
25.27
25.12
92
53,274
EPS₩
21,607
22,643
23,491
26,643
28,556
30,791
36,201
36,334
43,184
46,378
54,381
10.19%
9.63%
—
15.84
EPS growth%
19.26
20.81
18.40
21.04
23.49
24.82
23.28
23.57
21.28
21.36
20.54
23.28
21.32
45
13,829
Bookvalue per sh₩
31,445
31,422
33,151
31,643
31,024
31,834
33,280
38,298
41,869
44,224
20,757
7.35%
3.39%
—
40,990
FCF per share₩
27,959
28,780
30,807
29,684
32,024
29,313
31,931
29,872
27,491
24,261
47,626
(5.40%)
(0.83%)
—
19,227
Dividend per sh₩
48,054
52,210
47,784
51,589
54,310
59,139
51,719
53,880
48,663
46,271
50,159
(3.15%)
0.55%
—
13.25
Div yield (avg)%
1.22
3.82
2.95
5.49
5.33
4.75
2.22
2.20
1.62
4.03
15.59
2.22
3.38
69
11.56
Payout ratio%
18.82
16.92
17.52
17.07
14.91
17.03
15.25
13.19
10.58
10.33
27.68
13.19
16.09
28
78.71
Shares (diluted)M
73.59
79.65
78.15
74.06
80.63
78.07
85.26
76.89
80.08
85.16
77.48
1.10%
1.31%
50
12.42
Buyback yield%
19.28
18.84
21.79
22.29
22.63
20.38
20.93
18.37
17.70
19.77
20.00
19.77
20.07
6
0.841
D/E ratiox
1.908
2.018
2.121
2.465
2.485
2.308
2.264
2.415
2.676
3.084
0.673
2.415
2.362
93
12,619
Enterprise value₩B
3,863
3,542
3,739
4,050
4,357
4,233
4,265
4,463
4,505
5,062
7,953
3.04%
3.66%
77
780.1
LT debt₩B
1,191
1,396
1,518
1,710
1,865
2,096
2,316
2,373
2,585
2,576
2,550
6.67%
8.65%
68
Revenue
₩16.97T
9.19%
1.00×
Cost of revenue
₩11.88T
9.19%
1.00×
Operating expenses
₩3.123T
8.91%
0.97×
Property and equipment
17.55%
Spread over hurdle
(4.01%)