9.620
Revenue₩B
31.23
33.63
36.59
39.67
42.17
45.87
48.75
52.75
56.63
61.37
10.60
7.79%
8.04%
45
4.05
Revenue growth%
23.72
22.04
22.23
19.45
17.49
15.57
12.71
13.61
12.31
12.62
25.94
12.71
16.53
84
12.15
Gross margin%
0.40
0.40
0.40
0.40
0.40
3.38
1.15
3.22
4.00
2.07
10.08
3.22
0.78
47
25.65
Operating margin%
17.87
20.56
22.99
23.57
25.41
25.19
22.54
24.31
21.80
24.31
25.23
24.31
23.28
44
23.91
Net margin%
17.13
16.89
17.95
17.79
16.70
16.72
14.53
15.60
13.33
12.52
29.57
14.53
16.71
83
11.88
P/E ratio (avg)x
39.26
45.13
50.58
52.90
60.21
67.12
68.01
80.38
93.28
97.13
15.79
80.38
63.66
32
34.91
EV/EBITx
11.38
11.50
10.11
10.75
11.76
12.63
11.48
10.99
10.70
11.94
20.03
11.48
11.43
46
24.61
FCF yield (avg)%
25.51
22.90
20.65
17.82
18.17
15.58
16.83
16.72
17.87
17.24
26.17
16.83
17.85
64
25.43
FCF margin%
10.75
8.64
10.78
13.48
14.14
12.84
9.98
9.42
12.13
10.28
23.00
10.28
10.76
66
0.822
FCF / Net incomex
0.580
0.648
0.663
0.767
0.788
0.889
1.038
1.211
1.310
1.250
0.406
1.211
0.838
33
26.73
ROIC%
19.05
18.70
15.83
14.81
14.66
17.30
15.92
13.00
14.28
12.66
13.37
14.28
15.32
23
2.06
Return on equity%
12.17
13.25
15.16
13.40
15.66
15.75
18.52
17.47
19.36
19.03
10.69
18.52
15.70
78
13.11
Return on assets%
12.19
9.29
7.06
5.98
8.63
8.47
6.56
7.73
7.89
7.78
9.55
7.78
7.83
7
185.50
EPS₩
138.82
135.56
149.89
135.88
140.67
150.27
141.80
146.59
149.50
161.87
198.08
2.85%
0.57%
—
14.73
EPS growth%
24.46
27.04
28.34
27.02
27.97
30.31
30.10
30.38
33.23
34.44
23.01
30.38
29.22
31
174.46
Bookvalue per sh₩
108.88
115.08
139.19
157.92
187.11
185.44
213.68
236.18
272.13
289.66
120.25
9.13%
11.50%
—
139.27
FCF per share₩
39.35
35.02
34.19
33.31
30.19
26.89
25.30
25.75
21.97
22.37
52.82
(5.82%)
(6.51%)
—
28.03
Dividend per sh₩
41.67
44.20
46.13
49.70
49.20
50.39
48.95
51.11
50.56
45.37
118.60
(1.61%)
(0.35%)
—
22.29
Div yield (avg)%
19.66
20.10
19.56
17.54
16.12
14.57
15.28
17.87
17.27
17.86
18.14
17.27
17.70
93
14.30
Payout ratio%
22.46
22.21
19.76
18.80
19.36
21.72
22.17
22.96
22.99
21.61
16.99
22.17
21.95
40
128.3
Shares (diluted)M
141.0
144.1
143.2
128.6
131.3
126.4
130.2
141.3
141.4
134.1
135.4
0.41%
(1.50%)
86
14.40
Buyback yield%
11.66
14.35
15.86
13.74
13.51
13.02
14.91
15.62
16.72
16.12
6.03
15.62
14.63
56
1.263
D/E ratiox
1.024
1.150
1.279
1.186
1.200
1.261
1.170
1.193
1.147
1.044
0.657
1.170
1.178
94
14.54
Enterprise value₩B
9.956
9.952
10.85
10.63
11.41
13.05
14.17
14.72
16.64
19.28
22.06
11.07%
7.29%
42
10.40
LT debt₩B
17.98
18.07
17.35
15.87
15.75
16.10
14.75
15.58
14.75
14.24
42.68
(2.00%)
(1.91%)
13
Revenue
₩61.37B
8.04%
1.00×
Cost of revenue
₩35.16B
8.19%
1.01×
Operating expenses
₩8.741B
7.35%
0.94×
Property and equipment
16.34%