2.216
Revenue₩B
3.053
3.303
3.550
3.797
4.072
4.422
4.679
4.986
5.411
5.813
2.268
7.38%
7.59%
40
24.29
Revenue growth%
27.75
28.16
26.41
25.64
23.45
23.50
21.05
22.63
25.30
27.43
2.40
23.50
25.47
65
2.23
Gross margin%
9.92
7.69
6.77
8.56
9.62
8.02
10.61
9.99
10.29
12.87
5.10
10.29
9.77
78
23.88
Operating margin%
12.67
9.67
11.72
13.98
14.45
12.49
12.95
10.24
9.65
11.66
20.56
11.66
12.11
30
16.07
Net margin%
23.69
21.17
20.08
20.20
21.10
23.47
22.39
23.79
21.87
24.86
23.87
23.47
22.13
52
29.46
P/E ratio (avg)x
27.56
27.15
29.48
31.99
34.36
32.61
31.58
35.40
38.48
39.26
20.07
35.40
32.30
23
26.22
EV/EBITx
21.74
19.89
20.72
19.98
18.58
18.13
16.96
17.89
20.59
20.12
37.89
18.13
19.93
17
24.12
FCF yield (avg)%
13.07
11.49
8.71
5.87
4.85
2.80
2.93
3.79
5.33
2.70
21.74
2.93
5.09
19
3.36
FCF margin%
33.97
35.78
33.18
32.93
32.94
31.13
32.47
35.13
38.09
40.43
8.23
35.13
33.57
90
0.912
FCF / Net incomex
0.729
0.819
0.980
1.074
1.165
1.149
1.183
1.369
1.422
1.692
0.143
1.369
1.157
10
4.95
ROIC%
11.87
13.05
12.06
9.11
8.06
6.43
9.18
8.90
6.13
5.14
3.41
6.43
9.01
59
28.74
Return on equity%
7.37
7.62
5.05
2.32
2.75
1.79
3.19
1.41
0.40
0.40
10.46
1.41
2.53
56
25.93
Return on assets%
10.95
8.42
10.17
11.55
14.05
14.11
14.99
16.89
16.46
18.50
27.96
16.46
14.08
64
180.93
EPS₩
216.63
245.87
265.81
315.15
337.24
329.79
326.02
380.31
416.52
454.96
185.46
6.17%
9.43%
—
21.06
EPS growth%
0.40
2.38
4.02
2.52
2.33
3.69
4.18
4.17
5.04
5.86
25.88
4.18
3.86
5
204.59
Bookvalue per sh₩
206.71
178.29
192.73
180.10
192.49
188.64
201.85
215.29
213.28
194.31
216.80
0.19%
(0.66%)
—
75.40
FCF per share₩
145.96
134.45
127.04
139.82
146.84
154.55
140.74
127.71
117.02
118.06
44.53
(4.27%)
(2.67%)
—
45.93
Dividend per sh₩
155.95
139.37
142.23
144.68
160.23
172.16
177.50
185.62
185.37
179.22
34.61
2.27%
1.72%
—
22.97
Div yield (avg)%
12.13
14.78
13.63
13.59
14.80
14.74
14.16
15.17
14.35
15.61
17.13
14.74
14.55
92
7.75
Payout ratio%
3.15
3.55
6.07
8.26
9.11
12.07
11.39
10.65
10.59
10.98
11.99
10.98
9.85
57
14.29
Shares (diluted)M
17.46
19.14
18.88
20.50
18.16
17.99
18.73
16.59
17.66
15.69
14.39
(2.89%)
(0.08%)
62
3.78
Buyback yield%
8.78
9.59
10.85
10.25
7.92
6.08
8.08
5.57
5.97
3.33
15.36
5.97
8.00
70
1.707
D/E ratiox
0.662
0.670
0.754
0.735
0.853
0.858
1.000
1.103
1.249
1.266
0.520
1.103
0.856
17
2.249
Enterprise value₩B
1.862
1.941
2.084
1.974
2.086
2.211
2.289
2.379
2.566
2.483
1.488
3.54%
3.91%
39
2.747
LT debt₩B
3.201
3.035
2.915
2.762
2.877
2.978
2.896
3.000
3.343
3.314
0.648
2.87%
—
80
Revenue
₩5.813B
7.59%
1.00×
Cost of revenue
₩3.637B
7.47%
0.99×
Operating expenses
₩1.331B
7.95%
1.03×
Property and equipment
19.30%
Goodwill & intangibles
17.74%
Spread over hurdle
24.10%