5.156
Revenue₩B
4.345
4.753
5.118
5.409
5.944
6.433
6.986
7.511
8.144
8.744
5.390
8.03%
8.20%
81
7.53
Revenue growth%
26.61
28.28
26.11
27.98
30.58
31.89
30.75
28.76
29.17
28.25
29.25
29.17
28.52
87
17.93
Gross margin%
25.24
24.21
24.77
27.22
26.05
25.44
25.39
23.15
23.28
23.04
29.46
23.28
25.00
89
29.44
Operating margin%
32.72
30.81
31.21
29.68
28.46
30.38
32.85
34.90
32.83
29.98
15.34
32.83
31.01
14
15.00
Net margin%
18.50
15.81
18.68
17.85
15.51
14.92
15.99
17.56
19.99
20.64
3.45
17.56
17.71
54
35.43
P/E ratio (avg)x
14.07
14.30
16.48
19.12
21.36
24.47
26.83
27.24
31.44
31.53
26.01
27.24
22.92
47
36.05
EV/EBITx
37.74
39.68
44.84
42.72
46.26
48.41
51.55
56.25
61.94
60.66
18.10
56.25
47.33
18
24.80
FCF yield (avg)%
29.39
28.33
30.33
27.42
27.01
24.65
24.10
21.17
20.49
21.55
24.01
21.55
25.83
8
14.81
FCF margin%
31.43
31.90
33.83
31.40
29.00
29.26
28.93
31.83
29.87
29.53
20.53
29.53
30.64
54
0.354
FCF / Net incomex
2.098
2.225
2.112
2.220
2.068
1.944
1.893
2.132
2.162
2.302
0.867
2.132
2.122
73
13.70
ROIC%
11.57
8.71
11.21
8.91
11.14
12.38
13.57
12.65
11.23
8.36
17.73
12.38
11.22
56
23.84
Return on equity%
12.28
14.40
13.44
15.46
16.52
15.93
17.42
16.55
17.67
20.01
14.24
17.42
16.23
32
17.09
Return on assets%
9.28
11.69
13.89
14.42
15.18
15.37
14.27
11.77
14.38
12.33
18.72
14.27
14.08
58
120.85
EPS₩
56.07
60.18
65.06
68.89
74.02
69.07
66.73
62.62
64.42
70.20
130.71
(1.06%)
1.81%
—
2.86
EPS growth%
16.16
13.37
16.17
16.92
18.51
20.88
18.81
19.93
19.29
21.10
15.00
19.93
18.66
20
152.32
Bookvalue per sh₩
29.40
26.89
27.82
30.33
34.21
36.40
40.80
45.77
52.74
49.49
92.81
7.66%
6.72%
—
46.81
FCF per share₩
239.22
281.88
286.03
317.54
335.46
377.84
434.79
503.96
584.69
611.57
94.45
12.76%
11.23%
—
153.34
Dividend per sh₩
79.18
69.88
75.39
74.20
72.79
72.97
78.31
86.72
78.15
77.43
109.65
1.24%
(1.48%)
—
5.39
Div yield (avg)%
2.77
2.60
2.25
3.23
3.00
0.85
1.70
3.92
3.18
0.63
9.91
1.70
2.68
78
22.99
Payout ratio%
20.40
21.01
20.24
19.02
19.13
18.12
16.72
14.77
12.77
13.18
22.10
14.77
18.57
58
15.72
Shares (diluted)M
19.64
20.51
20.70
19.56
20.56
19.32
20.59
22.50
25.35
26.00
16.09
4.81%
3.70%
56
14.32
Buyback yield%
9.51
10.66
12.30
12.79
12.75
15.34
15.18
12.22
11.45
9.94
15.93
12.22
12.26
32
1.152
D/E ratiox
0.881
0.965
1.096
0.993
0.925
0.949
0.968
0.876
0.966
1.090
0.455
0.966
0.965
29
6.429
Enterprise value₩B
3.217
2.975
3.009
2.904
2.509
2.603
2.584
2.270
2.185
2.233
5.465
(2.30%)
(3.06%)
87
0.781
LT debt₩B
5.007
4.221
3.743
3.464
2.950
3.019
2.864
3.019
2.587
2.379
1.213
(4.21%)
(7.77%)
30
Revenue
₩8.744B
8.20%
1.00×
Cost of revenue
₩4.847B
8.00%
0.98×
Operating expenses
₩2.106B
8.18%
1.00×
Property and equipment
19.58%
Cash and investments
15.86%
Spread over hurdle
17.60%