6.673
Revenue₩B
4.342
4.562
4.758
5.118
5.320
5.560
5.957
6.457
6.891
7.381
7.143
6.77%
5.86%
55
6.64
Revenue growth%
20.58
22.29
25.09
24.39
23.36
23.99
25.70
23.62
25.45
26.63
23.05
25.45
24.19
78
2.31
Gross margin%
13.54
13.98
15.68
12.96
13.69
16.07
15.54
13.26
12.65
13.16
16.55
13.26
13.62
89
29.64
Operating margin%
6.31
7.03
7.24
6.96
5.19
5.34
6.19
6.12
7.82
8.64
9.37
6.19
6.64
49
27.17
Net margin%
22.10
21.61
23.85
21.24
19.91
18.32
17.63
20.16
20.19
17.20
11.71
18.32
20.17
27
24.09
P/E ratio (avg)x
44.46
45.25
49.45
54.06
56.18
56.73
59.18
69.45
73.39
73.55
25.50
69.45
56.45
19
19.74
EV/EBITx
44.22
48.77
55.51
63.75
67.92
82.16
89.02
99.75
112.8
130.9
8.594
99.75
75.04
44
25.50
FCF yield (avg)%
28.22
28.03
30.44
33.19
35.71
33.00
32.95
31.53
31.16
31.93
16.23
31.93
31.73
11
28.88
FCF margin%
22.14
23.39
24.16
21.18
19.57
21.49
24.20
23.76
22.86
20.98
11.14
22.86
22.50
78
0.699
FCF / Net incomex
0.600
0.572
0.563
0.565
0.488
0.416
0.438
0.437
0.378
0.403
0.670
0.416
0.463
87
15.50
ROIC%
4.65
4.86
3.91
3.58
3.87
5.69
6.46
8.33
6.34
4.70
2.57
6.34
4.78
52
29.86
Return on equity%
23.95
22.47
20.70
23.60
22.31
23.16
20.22
20.67
19.89
17.34
10.48
20.22
21.51
28
19.11
Return on assets%
8.81
8.65
10.20
7.61
7.55
7.15
7.82
10.25
12.06
9.33
21.64
9.33
8.73
63
186.38
EPS₩
329.03
362.77
339.24
391.41
420.61
460.43
519.64
501.24
470.16
513.89
207.33
4.09%
5.35%
—
9.55
EPS growth%
31.81
34.80
36.53
33.58
31.78
32.19
30.11
27.58
29.77
27.42
5.20
29.77
31.79
50
87.69
Bookvalue per sh₩
468.53
524.60
521.46
509.76
596.89
667.99
799.26
807.96
872.07
875.66
377.94
7.97%
6.46%
—
108.80
FCF per share₩
383.71
387.61
420.92
479.10
527.39
519.98
528.42
570.55
563.66
640.54
325.17
3.96%
4.89%
—
172.16
Dividend per sh₩
74.32
67.37
70.95
62.83
55.80
48.14
51.58
44.34
47.41
40.97
93.10
(5.99%)
(5.55%)
—
19.09
Div yield (avg)%
16.74
15.45
13.01
14.74
12.47
14.95
13.08
12.63
15.56
16.07
25.67
14.95
14.85
93
8.59
Payout ratio%
27.98
30.74
29.56
30.80
28.12
28.11
28.18
27.12
26.43
24.79
14.62
27.12
28.12
86
10.94
Shares (diluted)M
13.88
14.91
15.97
17.31
19.86
20.75
19.46
18.24
17.23
17.29
10.70
(2.73%)
1.77%
69
11.95
Buyback yield%
14.58
15.59
16.59
14.21
17.11
18.07
19.36
21.04
23.96
24.08
6.67
21.04
17.59
53
1.744
D/E ratiox
1.955
2.049
2.175
2.378
2.641
2.539
2.595
2.656
2.704
2.725
0.199
2.656
2.567
39
9.614
Enterprise value₩B
6.832
6.160
5.649
5.119
4.564
4.756
5.150
5.476
4.984
4.703
9.083
0.60%
(3.23%)
94
6.791
LT debt₩B
12.09
13.80
13.04
13.38
13.13
15.18
14.71
14.46
14.71
14.95
5.149
2.63%
2.07%
20
Revenue
₩7.381B
5.86%
1.00×
Cost of revenue
₩5.167B
5.86%
1.00×
Operating expenses
₩1.214B
5.96%
1.01×
Goodwill & intangibles
17.83%
Property and equipment
16.31%
Spread over hurdle
(4.08%)