3,344
Revenue₩B
3,059
3,211
3,410
3,650
3,892
4,152
4,463
4,747
4,963
5,288
3,443
6.32%
6.42%
77
28.45
Revenue growth%
11.55
12.96
12.54
14.12
16.46
17.92
15.39
17.73
19.44
21.51
2.95
17.92
15.92
25
10.38
Gross margin%
1.72
1.79
4.37
6.36
4.84
7.44
5.48
5.12
6.02
8.74
8.82
6.02
5.30
66
29.92
Operating margin%
15.26
13.91
13.61
14.82
15.30
17.89
20.04
19.90
18.02
18.63
26.21
18.63
16.59
67
11.33
Net margin%
22.78
20.04
19.60
20.40
19.90
20.91
18.65
17.51
16.60
17.08
17.04
17.51
19.75
82
23.51
P/E ratio (avg)x
27.47
29.92
29.29
28.67
33.92
32.57
36.79
39.52
44.28
49.98
23.80
39.52
33.24
29
33.89
EV/EBITx
25.26
29.57
32.17
36.51
35.41
37.92
39.83
47.90
51.83
61.42
32.37
47.90
37.22
90
3.75
FCF yield (avg)%
6.40
8.31
10.67
10.86
11.23
13.60
11.82
14.00
15.31
17.04
13.19
14.00
11.53
44
27.87
FCF margin%
12.89
10.85
9.50
8.27
9.84
8.47
7.40
9.03
9.52
7.37
4.22
8.47
9.26
54
0.312
FCF / Net incomex
1.632
1.624
1.742
1.717
1.891
2.091
1.984
2.183
2.336
2.154
1.777
2.154
1.938
62
8.60
ROIC%
33.02
33.27
33.92
32.62
33.59
32.66
32.96
34.67
37.64
38.11
26.97
34.67
33.43
16
19.89
Return on equity%
28.73
25.98
25.35
22.91
24.70
27.05
26.94
29.20
27.54
25.35
20.87
27.05
26.46
36
20.57
Return on assets%
19.27
17.69
17.86
16.23
16.05
16.84
16.96
16.83
14.84
13.86
14.61
16.83
16.84
40
27,099
EPS₩
38,165
41,208
43,268
41,104
35,522
38,716
38,891
41,579
38,881
38,362
28,843
1.55%
0.14%
—
4.85
EPS growth%
0.40
0.40
2.69
1.72
1.47
0.40
1.15
0.40
3.21
2.64
2.38
1.15
1.31
50
40,553
Bookvalue per sh₩
16,920
18,222
15,864
16,665
16,079
14,426
13,530
13,347
13,698
12,701
19,123
(4.61%)
(2.22%)
—
27,456
FCF per share₩
26,622
27,641
25,873
24,870
27,536
30,166
31,978
34,107
34,976
38,435
7,383
6.90%
4.50%
—
42,306
Dividend per sh₩
19,946
17,995
16,059
16,836
16,155
14,930
12,910
12,550
10,675
9,141
48,693
(10.76%)
(8.80%)
—
15.39
Div yield (avg)%
13.13
13.18
10.92
13.56
13.27
10.98
7.99
7.31
7.96
7.59
4.93
7.96
10.95
77
14.00
Payout ratio%
19.40
20.29
20.44
20.25
19.02
18.95
19.32
18.40
17.47
17.52
15.10
18.40
19.17
36
70.94
Shares (diluted)M
66.37
73.19
72.49
68.21
72.62
83.09
88.81
92.44
94.75
108.1
70.51
8.29%
4.33%
53
16.48
Buyback yield%
9.28
7.89
10.79
11.72
11.60
12.52
14.14
13.59
15.11
17.57
22.94
14.14
12.12
21
0.158
D/E ratiox
1.654
1.645
1.830
2.027
2.384
2.855
2.879
2.924
2.894
3.416
1.217
2.894
2.620
21
879.3
Enterprise value₩B
737.2
689.5
631.2
624.0
640.0
684.8
623.7
542.2
516.9
516.8
5,035
(4.19%)
(4.86%)
79
1,249
LT debt₩B
7,090
7,619
8,467
7,898
8,688
8,981
9,426
10,657
12,144
11,587
1,459
5.93%
5.64%
60
Revenue
₩5.288T
6.42%
1.00×
Cost of revenue
₩3.327T
6.43%
1.00×
Operating expenses
₩834.1B
7.08%
1.06×
Goodwill & intangibles
18.05%
Property and equipment
16.36%
Spread over hurdle
(0.04%)