5.320
Revenue₩B
5.756
6.147
6.651
7.065
7.629
8.358
9.116
9.885
10.71
11.49
5.533
8.53%
7.83%
13
19.08
Revenue growth%
16.90
17.52
18.13
15.29
13.23
10.34
8.03
6.11
7.81
6.02
7.43
7.81
11.78
50
19.67
Gross margin%
16.62
18.11
18.34
19.79
22.03
22.66
19.67
17.85
18.37
17.90
15.22
18.37
18.36
56
26.46
Operating margin%
12.62
10.49
9.00
8.02
7.61
5.51
3.28
4.57
2.42
1.59
17.38
3.28
6.56
38
21.76
Net margin%
0.40
0.40
2.69
2.28
1.65
0.53
3.47
1.32
0.40
0.40
24.55
0.53
0.92
8
24.36
P/E ratio (avg)x
15.34
14.08
16.22
15.53
16.90
15.92
15.32
14.03
12.99
13.35
37.37
14.03
15.33
59
36.04
EV/EBITx
34.84
31.21
31.85
27.55
26.06
28.17
27.69
26.28
25.24
21.95
15.23
26.28
27.62
67
10.26
FCF yield (avg)%
18.51
16.29
13.39
15.17
13.00
13.87
12.13
10.25
10.15
11.79
24.48
11.79
13.19
75
19.98
FCF margin%
8.78
11.05
13.05
14.10
13.57
14.13
15.22
14.84
16.65
15.89
11.94
15.22
14.11
69
1.549
FCF / Net incomex
0.488
0.502
0.468
0.430
0.440
0.394
0.375
0.394
0.367
0.379
1.784
0.379
0.412
33
7.47
ROIC%
31.25
33.51
34.69
32.18
31.26
33.07
34.09
34.63
36.77
37.65
8.50
34.63
33.80
46
23.02
Return on equity%
19.30
17.59
17.35
17.55
17.85
15.39
17.31
18.84
20.22
22.17
15.81
18.84
17.72
23
7.47
Return on assets%
35.17
38.07
38.69
36.06
34.90
35.31
34.09
32.00
32.85
35.21
6.90
34.09
35.19
78
547.64
EPS₩
671.75
756.83
786.37
890.34
1,011
1,106
1,142
1,169
1,093
1,213
571.51
3.71%
7.45%
—
25.52
EPS growth%
22.20
23.51
25.14
27.29
26.11
23.33
23.62
24.64
24.27
23.62
5.22
23.62
23.95
58
296.86
Bookvalue per sh₩
653.54
775.77
883.04
1,008
978.37
1,115
1,172
1,150
1,272
1,384
488.16
7.18%
7.63%
—
268.12
FCF per share₩
131.64
121.50
131.86
139.36
143.85
125.11
121.08
118.06
125.91
110.67
151.22
(5.11%)
(2.91%)
—
172.82
Dividend per sh₩
160.57
165.66
173.51
184.43
217.82
238.35
239.90
261.78
255.93
252.14
518.58
2.97%
5.73%
—
2.92
Div yield (avg)%
12.62
12.14
10.14
10.05
9.77
10.17
12.43
12.36
12.18
10.34
21.82
12.18
11.24
41
8.79
Payout ratio%
8.56
10.26
8.02
5.62
3.47
1.77
3.86
1.33
2.84
4.16
27.68
2.84
4.01
62
18.09
Shares (diluted)M
17.93
18.85
20.49
21.47
22.11
20.96
22.55
23.01
21.58
22.47
18.57
0.32%
3.06%
31
17.42
Buyback yield%
12.12
12.51
14.70
13.08
11.54
9.08
9.56
8.08
8.49
10.31
16.88
9.08
10.93
17
1.285
D/E ratiox
0.255
0.291
0.287
0.297
0.305
0.300
0.338
0.331
0.327
0.338
0.241
0.331
0.303
93
6.667
Enterprise value₩B
4.719
4.728
4.741
5.259
6.225
6.082
6.162
6.125
6.082
6.663
7.917
1.37%
4.79%
5
8.551
LT debt₩B
2.138
2.151
2.293
2.739
2.711
3.096
3.087
3.633
4.246
4.700
1.936
11.63%
10.14%
30
Revenue
₩11.49B
7.83%
1.00×
Cost of revenue
₩8.043B
7.83%
1.00×
Operating expenses
₩2.114B
7.09%
0.93×
Property and equipment
19.35%
Cash and investments
14.61%
Spread over hurdle
(2.83%)