1.308
Revenue₩B
1.045
1.109
1.189
1.298
1.429
1.522
1.682
1.782
1.931
2.115
1.397
8.15%
8.11%
25
25.70
Revenue growth%
27.37
28.51
29.70
29.61
29.33
26.99
24.15
26.92
28.73
26.35
13.83
26.92
27.94
37
28.61
Gross margin%
14.37
11.74
10.33
11.75
13.47
15.04
17.33
18.47
20.64
18.80
4.10
18.47
14.70
47
6.43
Operating margin%
10.46
9.17
8.34
9.24
7.46
5.26
6.11
9.10
7.36
9.51
17.75
7.36
8.72
73
7.89
Net margin%
26.79
26.09
23.10
20.58
20.90
20.15
20.62
18.34
19.75
17.11
3.92
19.75
20.60
60
35.32
P/E ratio (avg)x
31.40
35.15
35.73
38.18
42.30
45.51
50.69
47.16
51.92
55.10
16.99
50.69
43.90
19
15.00
EV/EBITx
23.91
24.36
21.07
19.98
20.94
21.32
18.97
19.78
17.59
16.83
7.145
18.97
20.46
35
21.36
FCF yield (avg)%
22.79
21.85
23.65
23.13
24.49
22.19
21.94
22.64
20.14
21.29
28.86
21.94
22.41
84
26.02
FCF margin%
14.44
13.58
12.56
14.12
15.53
12.82
10.96
9.56
10.30
9.29
8.67
10.30
12.69
32
1.683
FCF / Net incomex
1.485
1.595
1.735
1.792
1.914
1.707
1.650
1.515
1.397
1.408
1.120
1.515
1.623
83
13.71
ROIC%
22.49
20.60
17.71
18.71
21.68
19.12
18.50
19.22
16.72
15.44
26.86
18.50
18.92
67
25.35
Return on equity%
20.65
21.34
23.74
25.74
24.76
25.38
25.69
23.08
22.58
24.59
6.84
24.59
24.16
73
23.40
Return on assets%
23.50
24.74
24.19
26.17
24.95
25.99
27.42
25.33
23.77
25.80
8.03
25.80
25.14
43
138.24
EPS₩
25.60
27.34
28.00
30.09
31.16
31.52
30.59
28.72
27.31
28.43
146.59
(1.81%)
1.22%
—
6.34
EPS growth%
23.94
25.86
25.11
26.18
28.63
29.33
27.48
27.02
24.76
25.49
7.06
27.02
26.02
68
97.16
Bookvalue per sh₩
175.64
184.66
186.15
211.86
225.67
267.68
281.27
311.89
322.34
352.89
137.20
9.35%
8.35%
—
57.28
FCF per share₩
118.68
132.33
121.51
122.68
115.91
107.68
113.75
115.60
120.37
130.31
48.59
2.37%
1.09%
—
111.75
Dividend per sh₩
188.89
200.62
212.93
224.44
207.47
209.61
239.96
246.36
245.55
267.66
50.33
5.23%
5.11%
—
14.58
Div yield (avg)%
12.35
11.94
11.49
9.48
9.96
11.22
13.08
10.76
8.17
7.52
25.68
10.76
10.99
70
11.52
Payout ratio%
14.14
15.96
18.01
20.21
21.78
23.19
24.60
23.13
24.86
24.70
23.75
24.60
22.46
56
8.121
Shares (diluted)M
8.091
8.502
8.360
9.031
9.932
10.56
10.63
11.43
10.49
11.44
8.342
2.87%
3.48%
56
14.54
Buyback yield%
21.91
21.29
21.40
20.23
18.25
20.85
18.77
16.49
18.27
15.84
2.40
18.27
19.50
94
0.393
D/E ratiox
1.665
1.665
1.874
1.906
2.211
2.161
2.122
2.086
2.033
2.017
0.737
2.086
2.025
93
1.497
Enterprise value₩B
1.608
1.611
1.560
1.835
1.793
2.051
2.255
2.343
2.268
2.459
1.878
6.52%
6.00%
67
1,410
LT debt₩M
126.5
142.1
164.3
179.7
174.4
200.7
220.5
242.4
229.6
262.8
184.0
8.54%
9.00%
66
Revenue
₩2.115B
8.11%
1.00×
Cost of revenue
₩1.451B
7.96%
0.99×
Operating expenses
₩281.6M
8.37%
1.02×
Goodwill & intangibles
20.94%
Property and equipment
15.62%
Spread over hurdle
33.20%