2.643
Revenue₩B
7.530
7.914
8.458
9.133
9.777
10.49
11.23
12.05
12.66
13.64
2.814
6.88%
6.49%
67
8.31
Revenue growth%
23.62
23.98
25.80
23.87
21.96
22.31
19.59
18.75
17.99
15.95
8.49
18.75
22.14
47
22.03
Gross margin%
26.26
28.59
30.26
32.74
33.63
32.56
30.29
31.05
28.82
26.56
14.16
30.29
30.28
12
7.19
Operating margin%
8.88
8.38
6.62
4.17
6.93
9.40
10.52
11.77
8.77
7.06
23.79
9.40
8.57
85
9.18
Net margin%
12.43
10.47
12.38
12.96
14.65
12.61
13.99
12.87
10.04
11.33
7.63
12.61
12.52
48
15.33
P/E ratio (avg)x
16.66
16.40
16.45
18.86
22.00
23.31
23.54
26.60
26.88
30.43
13.99
26.60
22.66
81
26.90
EV/EBITx
43.76
44.89
45.51
47.14
44.80
46.41
48.41
47.18
43.47
43.63
29.26
46.41
45.20
17
16.54
FCF yield (avg)%
11.73
13.44
13.84
13.35
16.01
17.42
17.36
18.08
17.22
18.16
17.74
17.42
16.61
35
24.96
FCF margin%
6.64
4.81
5.67
4.11
3.52
3.27
5.30
5.27
3.52
3.52
25.66
3.52
4.46
63
0.625
FCF / Net incomex
0.327
0.320
0.360
0.368
0.368
0.362
0.338
0.340
0.384
0.415
0.353
0.362
0.361
18
6.11
ROIC%
19.57
17.16
16.91
19.78
17.45
17.67
18.67
20.16
21.29
18.84
7.64
18.84
18.75
83
5.77
Return on equity%
30.77
31.86
29.85
29.43
27.58
29.10
28.25
28.80
25.86
27.30
16.46
28.25
28.95
88
28.89
Return on assets%
6.62
9.18
11.14
8.84
6.77
6.93
9.07
10.05
12.75
10.51
6.14
10.05
9.12
74
202.02
EPS₩
226.06
240.88
253.92
251.06
257.95
255.70
258.01
297.60
320.96
345.81
215.97
6.04%
4.70%
—
17.65
EPS growth%
22.73
19.88
18.58
16.92
14.52
12.53
14.37
16.11
18.64
18.66
5.34
16.11
17.75
50
191.09
Bookvalue per sh₩
68.97
78.03
78.46
86.29
89.71
89.12
103.95
118.85
138.37
160.88
237.52
12.39%
9.81%
—
241.78
FCF per share₩
44.75
48.85
51.53
50.57
46.83
41.94
43.70
48.11
44.46
38.88
83.36
(3.65%)
(1.05%)
—
117.60
Dividend per sh₩
191.80
201.35
214.51
245.78
264.18
265.10
267.59
284.76
328.76
312.24
72.65
3.40%
4.48%
—
13.48
Div yield (avg)%
30.64
29.67
30.82
33.80
36.66
38.32
36.80
36.76
38.00
35.52
21.59
36.80
36.09
70
12.43
Payout ratio%
8.85
9.65
10.07
8.68
7.30
9.07
6.19
3.55
3.92
2.06
6.81
3.92
7.99
10
69.56
Shares (diluted)M
89.40
95.81
105.6
114.7
120.5
122.6
126.3
127.8
148.8
162.4
69.17
6.15%
7.47%
66
22.45
Buyback yield%
18.98
20.91
19.24
21.59
22.33
19.36
18.36
18.79
20.89
19.54
19.08
19.36
19.45
33
0.129
D/E ratiox
0.662
0.753
0.764
0.755
0.794
0.893
0.901
0.900
0.979
1.063
0.464
0.901
0.843
41
10.36
Enterprise value₩B
3.218
2.870
2.920
2.537
2.335
2.316
2.521
2.725
2.926
2.714
7.706
3.05%
(2.06%)
31
8.563
LT debt₩B
1.034
1.083
1.184
1.202
1.214
1.309
1.458
1.393
1.549
1.522
10.27
4.62%
4.12%
43
Revenue
₩13.64B
6.49%
1.00×
Cost of revenue
₩8.072B
6.27%
0.98×
Operating expenses
₩1.879B
6.56%
1.01×
Property and equipment
20.08%
Goodwill & intangibles
16.00%
Return on capital
122.61%
Spread over hurdle
114.82%