4.396
Revenue₩B
5.352
5.477
5.659
5.719
5.887
6.181
6.380
6.446
6.521
6.624
4.833
2.39%
2.37%
83
26.88
Revenue growth%
27.39
29.05
26.22
28.68
30.03
32.49
31.85
33.55
35.15
32.19
4.84
32.49
30.94
45
6.38
Gross margin%
15.10
12.50
13.44
14.35
15.60
17.86
17.93
16.19
18.95
19.33
15.29
17.93
15.90
76
8.75
Operating margin%
29.34
26.53
26.04
28.78
29.43
28.34
30.42
33.18
34.99
35.06
28.64
33.18
29.39
93
5.01
Net margin%
11.21
13.82
11.26
10.87
12.02
13.50
12.24
14.60
12.10
9.53
24.34
12.24
12.06
29
11.46
P/E ratio (avg)x
15.94
14.88
15.01
14.81
16.06
16.66
18.89
17.65
19.84
22.79
24.20
18.89
16.36
88
35.60
EV/EBITx
13.88
13.92
13.90
13.81
14.00
16.13
15.74
15.19
15.57
17.68
19.68
15.74
14.60
49
29.57
FCF yield (avg)%
18.38
20.87
22.29
20.03
20.55
22.24
22.49
20.26
19.07
17.83
5.09
20.26
20.40
17
24.75
FCF margin%
14.20
11.50
14.25
16.16
17.59
17.52
15.98
14.11
13.98
14.28
26.50
14.28
14.27
42
1.262
FCF / Net incomex
0.371
0.423
0.488
0.568
0.568
0.538
0.544
0.584
0.610
0.689
1.134
0.584
0.556
34
16.61
ROIC%
6.91
9.60
8.44
6.17
4.06
6.19
5.37
5.68
5.61
7.31
20.68
5.68
6.18
78
13.81
Return on equity%
11.63
10.27
10.91
9.22
11.02
13.80
14.07
11.41
10.25
7.72
4.71
11.41
10.97
47
14.78
Return on assets%
26.93
28.25
26.67
24.82
26.74
24.58
24.36
27.07
25.69
27.13
26.36
25.69
26.71
39
109.39
EPS₩
66.60
72.83
69.03
63.24
69.88
70.80
73.24
69.37
67.53
67.55
122.30
(0.67%)
(0.82%)
—
16.10
EPS growth%
1.96
0.40
0.40
1.54
1.69
0.40
0.40
1.87
3.42
6.16
29.59
1.87
1.61
92
170.36
Bookvalue per sh₩
188.00
165.06
171.84
154.94
154.43
138.83
123.30
124.56
108.00
98.22
122.13
(8.65%)
(6.33%)
—
107.67
FCF per share₩
172.90
182.22
185.14
182.11
199.79
216.98
237.48
217.07
230.61
214.81
143.04
1.46%
2.50%
—
215.64
Dividend per sh₩
367.95
424.05
414.46
423.97
418.10
468.30
465.06
558.72
671.61
799.52
132.01
13.84%
9.90%
—
23.49
Div yield (avg)%
19.73
22.14
19.96
20.66
19.59
17.54
19.67
17.97
19.69
19.42
2.60
19.42
19.68
42
16.01
Payout ratio%
18.14
20.01
19.98
18.36
17.89
19.86
18.49
17.72
18.05
17.26
17.49
18.05
18.25
23
11.73
Shares (diluted)M
8.515
8.922
9.652
9.652
9.134
9.554
10.25
9.623
9.929
10.01
11.92
1.85%
0.50%
48
24.36
Buyback yield%
12.71
15.09
13.60
12.52
14.30
11.57
10.48
9.74
12.23
13.07
26.97
11.57
12.61
33
0.951
D/E ratiox
1.223
1.295
1.246
1.404
1.326
1.546
1.743
1.796
1.946
1.839
0.479
1.796
1.475
74
1.924
Enterprise value₩B
4.527
4.116
4.470
4.344
4.811
4.258
4.527
4.147
4.315
3.843
0.380
(4.39%)
(2.77%)
42
1.024
LT debt₩B
7.683
9.155
8.737
10.27
10.47
11.10
11.25
11.09
12.13
12.53
6.488
3.65%
6.53%
40
Revenue
₩6.624B
2.37%
1.00×
Cost of revenue
₩4.637B
2.60%
1.02×
Operating expenses
₩1.349B
1.72%
0.94×
Property and equipment
15.60%
Spread over hurdle
(1.01%)