5.316
Revenue₩B
4.530
4.883
5.197
5.417
5.798
6.239
6.607
6.884
7.236
7.864
5.811
6.29%
6.30%
46
10.04
Revenue growth%
18.16
15.88
15.62
14.84
12.72
11.16
11.20
8.74
7.88
8.23
25.34
8.74
11.96
54
26.05
Gross margin%
27.12
26.60
25.37
24.03
21.86
21.48
19.98
17.64
19.32
17.20
14.05
19.32
21.67
40
19.79
Operating margin%
26.85
28.88
27.24
29.29
27.85
30.30
28.59
25.62
25.45
22.70
20.37
25.62
27.54
35
18.39
Net margin%
11.74
12.27
14.14
12.76
10.72
9.02
11.68
10.16
11.64
12.92
10.53
11.64
11.71
45
19.73
P/E ratio (avg)x
36.47
42.40
39.50
43.36
44.56
48.12
51.44
59.37
66.28
71.29
27.13
59.37
46.34
43
17.86
EV/EBITx
6.629
7.151
7.769
8.553
8.671
8.920
9.928
9.905
11.14
11.93
24.32
9.928
8.795
64
21.05
FCF yield (avg)%
5.74
2.96
2.27
3.37
5.86
6.70
7.76
6.47
4.93
2.25
22.27
6.47
5.33
23
27.34
FCF margin%
14.84
17.26
18.99
20.51
18.39
19.09
20.15
21.45
22.31
19.99
12.63
20.15
19.54
13
1.533
FCF / Net incomex
1.926
1.932
1.944
1.996
2.075
1.950
2.192
2.447
2.812
2.657
0.163
2.447
2.035
30
8.94
ROIC%
22.57
20.70
17.90
20.21
21.47
23.55
23.32
21.61
23.13
20.23
8.54
23.13
21.54
6
22.21
Return on equity%
25.81
23.26
25.84
26.16
29.11
30.54
32.56
33.93
36.02
35.58
28.60
33.93
29.83
42
9.85
Return on assets%
5.50
5.63
6.89
7.21
8.50
8.00
8.36
6.34
4.78
6.06
19.02
6.34
6.62
52
75.69
EPS₩
319.51
334.54
309.47
292.07
301.17
301.72
310.37
284.63
266.30
291.70
84.47
(0.64%)
(1.70%)
—
9.87
EPS growth%
4.42
4.47
5.84
7.01
4.24
1.67
0.40
0.40
0.40
0.40
26.51
0.40
2.96
74
181.23
Bookvalue per sh₩
185.73
192.99
214.38
198.33
182.94
178.21
172.33
175.87
188.74
183.67
118.63
0.08%
(0.96%)
—
129.21
FCF per share₩
70.96
75.98
71.28
75.98
81.58
72.97
65.72
68.41
71.97
66.99
281.02
(3.86%)
(1.01%)
—
408.99
Dividend per sh₩
237.14
253.98
289.83
293.99
319.35
372.25
419.70
461.83
475.14
476.52
244.82
8.33%
8.82%
—
22.58
Div yield (avg)%
7.53
4.58
6.87
5.00
6.27
7.26
9.36
6.76
4.80
2.73
14.04
6.76
6.52
78
8.79
Payout ratio%
18.56
19.27
18.73
16.80
19.22
22.01
23.94
26.89
27.06
25.15
18.22
25.15
20.64
78
10.89
Shares (diluted)M
7.943
7.314
7.179
7.611
7.880
8.101
8.039
6.864
6.491
5.702
10.58
(6.26%)
(2.83%)
95
10.04
Buyback yield%
12.46
15.05
15.10
15.04
16.89
15.52
14.17
17.01
15.23
14.79
20.36
15.23
15.07
37
1.703
D/E ratiox
0.555
0.508
0.481
0.494
0.525
0.479
0.530
0.479
0.450
0.496
1.125
0.479
0.495
20
4.790
Enterprise value₩B
1.963
1.964
2.042
1.882
1.957
2.153
2.271
2.538
2.456
2.254
0.512
2.87%
1.79%
14
7.758
LT debt₩B
9.456
9.402
10.39
10.57
10.59
12.24
12.68
14.79
15.75
17.92
5.557
11.10%
6.64%
56
Revenue
₩7.864B
6.30%
1.00×
Cost of revenue
₩4.994B
6.49%
1.02×
Operating expenses
₩1.536B
6.10%
0.98×
Property and equipment
15.16%
Goodwill & intangibles
13.47%
Spread over hurdle
(2.65%)