4.925
Revenue₩B
2.940
3.126
3.295
3.506
3.728
3.843
4.028
4.324
4.613
4.868
5.258
5.48%
5.51%
29
8.71
Revenue growth%
18.91
18.62
18.79
18.75
17.05
17.07
15.64
17.10
19.61
21.36
14.26
17.10
18.68
44
17.41
Gross margin%
29.65
27.90
30.21
32.47
31.77
30.12
30.10
29.65
26.66
27.34
4.06
29.65
29.88
10
25.03
Operating margin%
15.45
16.20
15.43
14.25
12.75
12.02
14.71
11.76
9.27
7.80
17.90
11.76
13.50
75
24.22
Net margin%
26.39
27.45
26.37
27.53
30.32
31.62
32.39
32.51
35.29
35.18
29.17
32.51
30.97
21
34.59
P/E ratio (avg)x
11.05
11.93
12.05
12.40
13.64
13.85
13.21
12.29
11.37
10.98
24.24
12.29
12.17
71
37.85
EV/EBITx
30.92
33.46
36.55
35.68
35.68
39.25
40.56
37.21
35.78
34.42
16.14
37.21
35.73
21
26.16
FCF yield (avg)%
15.05
14.31
16.92
17.73
17.85
16.35
14.49
16.11
14.94
15.56
6.27
15.56
15.83
48
7.64
FCF margin%
4.35
1.35
3.83
4.42
4.65
5.06
6.47
5.33
7.87
8.57
12.62
6.47
4.86
8
0.355
FCF / Net incomex
0.801
0.819
0.837
0.934
1.038
1.098
1.211
1.323
1.271
1.161
1.354
1.211
1.068
46
20.87
ROIC%
17.72
18.85
21.19
21.06
20.90
20.59
19.72
18.77
21.05
23.44
29.54
20.59
20.75
78
11.01
Return on equity%
24.33
24.51
26.41
26.00
27.52
24.66
26.53
25.02
24.84
22.46
10.70
24.84
24.93
67
20.51
Return on assets%
12.47
12.91
11.10
11.74
11.16
13.05
10.08
10.66
11.59
9.46
3.48
10.66
11.37
88
201.81
EPS₩
95.62
98.13
112.99
129.83
124.74
144.61
137.59
156.27
175.82
205.36
220.56
10.48%
7.88%
—
11.26
EPS growth%
1.69
0.40
1.81
2.52
2.48
0.40
2.64
3.13
1.83
2.92
11.00
2.64
2.15
87
228.13
Bookvalue per sh₩
468.77
504.47
597.96
709.29
703.35
826.50
814.40
835.22
873.90
920.99
68.76
5.54%
7.73%
—
137.52
FCF per share₩
242.25
268.92
262.68
258.29
258.76
270.88
305.13
284.16
327.34
333.16
297.27
5.18%
4.31%
—
116.74
Dividend per sh₩
205.95
194.01
211.69
225.19
221.14
210.57
203.35
188.12
167.80
174.34
70.13
(4.64%)
(1.97%)
—
7.24
Div yield (avg)%
27.87
25.56
26.73
28.97
30.14
30.83
30.52
28.63
28.28
27.87
28.28
28.63
28.46
58
2.24
Payout ratio%
20.58
18.31
19.89
20.76
23.12
23.14
23.43
23.20
24.17
23.02
27.30
23.20
23.07
14
5.830
Shares (diluted)M
9.705
10.94
12.62
14.09
16.14
18.98
18.39
21.06
25.11
24.34
5.853
8.57%
11.34%
16
19.34
Buyback yield%
33.18
31.84
34.23
35.33
35.37
36.41
38.76
39.46
39.03
37.78
27.89
38.76
35.89
42
1.615
D/E ratiox
0.630
0.584
0.557
0.561
0.619
0.645
0.588
0.631
0.641
0.639
1.072
0.639
0.624
46
1.997
Enterprise value₩B
4.522
4.369
4.630
4.663
5.336
5.446
5.624
5.804
6.372
7.566
0.565
7.23%
4.73%
15
5.244
LT debt₩B
4.332
4.337
4.346
4.670
4.693
5.128
5.872
5.588
5.406
5.209
3.763
2.11%
3.30%
5
Revenue
₩4.868B
5.51%
1.00×
Cost of revenue
₩3.110B
5.56%
1.01×
Operating expenses
₩493.4M
4.62%
0.92×
Property and equipment
16.49%
Goodwill & intangibles
16.32%
Spread over hurdle
(3.72%)