4.760
Revenue₩B
3.686
3.887
4.166
4.267
4.490
4.679
4.855
5.165
5.359
5.621
4.919
4.60%
4.57%
30
5.33
Revenue growth%
28.86
28.48
26.86
24.57
26.49
26.72
27.65
26.82
29.19
28.46
24.92
27.65
27.25
86
28.38
Gross margin%
0.40
0.40
3.23
1.52
3.25
1.53
0.40
0.40
0.40
0.40
10.54
0.40
0.40
66
26.02
Operating margin%
13.85
13.47
12.67
12.60
12.84
14.85
15.85
16.72
13.73
11.44
8.26
14.85
13.60
68
3.58
Net margin%
25.34
25.99
25.94
24.29
25.83
25.10
22.82
23.88
21.61
23.82
24.60
23.82
24.69
81
36.86
P/E ratio (avg)x
37.37
36.90
33.76
38.72
39.60
43.07
48.75
49.43
46.00
47.72
22.87
47.72
41.33
58
13.87
EV/EBITx
35.41
35.38
36.60
41.77
45.68
45.64
51.78
54.69
59.90
56.59
19.73
54.69
45.66
34
5.95
FCF yield (avg)%
23.68
26.61
28.62
28.42
27.75
26.22
27.57
24.62
26.42
23.60
5.31
26.22
26.51
51
9.24
FCF margin%
25.82
27.04
24.34
22.92
22.26
22.20
20.32
17.79
18.98
19.84
18.96
19.84
22.23
24
1.257
FCF / Net incomex
2.182
2.267
2.707
3.057
3.314
3.784
4.130
4.224
5.052
5.350
0.508
4.224
3.549
69
13.52
ROIC%
12.31
12.73
15.63
18.31
17.11
17.95
19.58
17.40
19.58
20.19
2.39
19.58
17.67
53
28.47
Return on equity%
23.07
22.80
24.17
23.35
23.44
26.15
24.17
22.25
19.61
20.32
26.65
22.25
23.21
93
23.15
Return on assets%
9.40
7.11
6.71
8.14
6.45
3.57
1.59
1.54
0.40
0.40
23.43
1.54
5.01
20
46.26
EPS₩
66.81
72.82
79.56
75.21
72.78
67.49
65.00
65.07
63.27
56.94
47.69
(4.79%)
(1.16%)
—
19.70
EPS growth%
7.19
8.23
6.26
3.31
0.67
3.08
3.01
2.71
0.42
1.72
20.36
2.71
3.04
41
111.45
Bookvalue per sh₩
199.31
207.89
209.62
205.35
223.42
241.61
282.30
318.34
301.37
342.36
65.92
8.91%
6.74%
—
84.23
FCF per share₩
179.58
172.65
199.58
194.31
201.63
206.42
202.51
211.38
215.26
242.25
127.75
3.74%
3.91%
—
71.20
Dividend per sh₩
141.39
143.78
136.62
137.47
131.18
121.76
129.38
137.81
148.72
168.71
50.67
5.16%
2.26%
—
11.25
Div yield (avg)%
3.84
2.05
3.74
2.86
1.46
3.51
3.71
5.73
7.80
5.11
22.40
5.11
3.73
40
17.15
Payout ratio%
24.78
22.86
24.82
26.55
26.89
25.93
23.10
23.64
25.87
23.61
22.37
23.64
24.80
17
15.24
Shares (diluted)M
18.66
19.35
22.12
24.37
26.31
30.53
34.10
36.87
37.96
40.16
15.11
8.83%
8.04%
54
6.75
Buyback yield%
13.65
14.14
16.79
16.51
19.13
18.82
21.08
21.37
19.45
21.25
11.81
21.08
18.98
64
1.326
D/E ratiox
0.848
0.841
0.728
0.682
0.612
0.529
0.477
0.487
0.514
0.474
1.790
0.487
0.571
5
2.468
Enterprise value₩B
3.635
3.778
3.757
4.357
4.858
4.633
5.025
5.473
5.505
5.514
2.358
2.57%
4.73%
44
1.905
LT debt₩B
5.417
5.864
6.503
7.403
7.833
8.834
8.097
8.966
9.604
9.213
1.480
3.30%
4.76%
72
Revenue
₩5.621B
4.57%
1.00×
Cost of revenue
₩3.660B
4.32%
0.98×
Operating expenses
₩889.7M
4.75%
1.02×
Property and equipment
18.58%
Return on capital
115.98%
Spread over hurdle
107.19%