8.118
Revenue₩B
5.007
5.382
5.816
6.373
6.703
7.289
7.931
8.357
8.973
9.782
8.486
7.85%
7.86%
31
9.49
Revenue growth%
29.69
30.91
29.60
28.74
27.96
30.89
28.13
30.13
30.19
29.14
21.51
30.13
29.64
59
19.48
Gross margin%
15.24
13.44
15.51
13.12
15.49
17.11
18.69
18.57
19.59
16.90
20.28
18.57
16.21
41
3.35
Operating margin%
24.72
25.59
26.20
24.01
21.11
23.53
20.67
20.93
18.75
20.06
18.40
20.67
22.32
70
27.94
Net margin%
19.80
18.52
17.89
17.43
16.95
15.21
12.32
12.41
11.37
12.55
15.22
12.41
16.08
29
21.24
P/E ratio (avg)x
11.76
12.35
12.54
13.48
15.85
18.56
21.35
24.12
26.20
24.89
14.61
24.12
17.21
55
18.49
EV/EBITx
30.82
27.42
25.27
23.62
20.74
19.60
20.67
20.91
18.72
17.04
28.73
19.60
20.83
50
26.44
FCF yield (avg)%
23.27
22.34
23.93
25.82
28.21
27.89
28.52
28.94
26.92
26.77
15.49
27.89
26.85
58
11.88
FCF margin%
27.37
25.46
27.53
25.06
26.98
24.42
24.13
21.78
20.64
19.14
22.97
21.78
24.74
70
0.630
FCF / Net incomex
1.869
1.769
1.638
1.588
1.655
1.569
1.672
1.492
1.631
1.502
1.631
1.569
1.634
73
3.29
ROIC%
22.90
22.74
24.50
21.60
23.66
22.63
23.01
21.23
20.38
19.67
13.46
21.23
22.68
48
21.83
Return on equity%
21.81
23.40
23.70
22.40
23.40
24.98
26.89
29.73
30.36
30.32
29.94
29.73
24.34
29
10.00
Return on assets%
15.13
17.62
15.51
12.52
12.76
11.76
12.52
10.78
12.43
13.88
9.21
12.43
12.64
38
379.28
EPS₩
1,232
1,235
1,199
1,102
1,232
1,310
1,274
1,193
1,127
1,252
388.61
0.31%
(0.49%)
—
27.46
EPS growth%
18.85
18.12
16.26
16.84
15.31
14.32
16.49
16.25
13.78
16.20
24.77
16.20
16.25
17
1,261
Bookvalue per sh₩
1,721
1,917
1,866
1,767
1,802
1,709
1,731
1,800
1,754
1,661
449.78
(1.61%)
(1.05%)
—
369.46
FCF per share₩
1,089
1,286
1,374
1,532
1,633
1,631
1,601
1,578
1,697
2,009
482.63
4.23%
7.63%
—
693.81
Dividend per sh₩
357.11
384.74
440.98
424.44
467.68
474.97
488.65
476.78
450.82
456.56
313.29
(0.48%)
2.40%
—
5.66
Div yield (avg)%
19.38
16.71
18.11
18.03
16.47
16.15
18.08
18.19
16.52
14.59
7.07
16.52
17.37
19
20.12
Payout ratio%
15.26
13.58
14.05
13.62
12.37
9.84
9.19
7.12
4.85
7.38
27.16
7.38
11.11
44
7.103
Shares (diluted)M
6.323
6.203
6.495
5.705
5.711
5.050
4.948
4.456
4.872
4.954
6.736
(2.80%)
(2.00%)
31
20.51
Buyback yield%
16.89
18.47
19.38
19.03
19.81
17.36
14.51
13.64
11.48
8.62
8.29
13.64
17.12
39
1.218
D/E ratiox
1.427
1.387
1.497
1.581
1.735
1.511
1.593
1.454
1.570
1.617
0.333
1.570
1.540
68
1.443
Enterprise value₩B
5.881
6.227
7.100
6.743
6.252
6.690
6.381
7.139
6.986
6.443
2.963
0.60%
(0.05%)
78
5.109
LT debt₩B
4.111
4.439
3.770
4.064
3.970
3.900
4.197
4.475
4.748
5.048
5.636
4.92%
1.69%
66
Revenue
₩9.782B
7.86%
1.00×
Cost of revenue
₩6.847B
7.86%
1.00×
Operating expenses
₩1.347B
6.64%
0.89×
Property and equipment
17.67%
Spread over hurdle
38.90%