6.722
Revenue₩B
7.462
7.964
8.476
8.852
9.282
9.567
9.889
10.52
11.02
11.69
7.066
4.73%
5.09%
16
5.04
Revenue growth%
29.55
27.72
27.78
25.86
26.09
23.58
23.77
23.71
21.40
24.05
20.45
23.71
24.96
95
21.01
Gross margin%
17.89
16.89
16.00
16.82
16.44
17.01
16.97
19.08
19.29
18.09
29.62
18.09
16.99
40
29.70
Operating margin%
6.82
8.43
9.60
7.21
4.46
4.96
4.82
3.11
5.46
5.96
7.69
4.96
5.71
8
2.59
Net margin%
7.69
8.48
9.95
10.29
10.10
9.00
9.51
9.17
9.78
7.99
29.77
9.17
9.34
66
15.34
P/E ratio (avg)x
34.90
35.77
41.07
48.35
50.55
57.66
56.21
58.49
59.27
66.81
9.299
58.49
53.38
22
29.81
EV/EBITx
41.31
43.17
41.97
47.28
52.03
48.19
51.32
58.40
65.49
72.52
25.34
58.40
49.75
56
28.75
FCF yield (avg)%
27.38
27.21
28.57
28.01
25.80
28.77
31.73
33.98
32.46
30.83
3.24
31.73
28.67
6
13.23
FCF margin%
3.94
5.72
6.37
4.94
2.95
1.23
2.72
3.80
5.02
4.35
10.96
3.80
4.14
18
0.482
FCF / Net incomex
0.495
0.504
0.467
0.498
0.548
0.605
0.655
0.583
0.518
0.538
1.430
0.583
0.528
53
6.42
ROIC%
22.63
22.98
21.19
18.56
18.41
20.52
20.64
19.05
21.94
19.16
3.76
20.52
20.58
36
2.93
Return on equity%
5.72
3.62
6.32
8.90
11.39
11.65
12.41
10.66
13.65
12.84
6.94
12.41
11.02
9
2.97
Return on assets%
27.25
27.18
29.22
28.98
29.81
27.18
24.31
27.13
24.88
26.83
12.60
26.83
27.18
18
84.10
EPS₩
642.37
583.82
523.33
501.10
466.24
414.57
457.64
475.87
462.63
450.19
88.47
(0.70%)
(2.70%)
—
6.74
EPS growth%
36.44
36.53
38.02
37.27
37.56
36.83
36.54
38.49
40.70
41.78
26.20
38.49
37.41
25
95.35
Bookvalue per sh₩
136.90
154.23
148.40
145.71
139.18
160.35
158.82
172.61
199.02
190.26
120.42
6.45%
3.34%
—
237.83
FCF per share₩
248.55
264.29
309.18
305.98
314.14
371.03
365.49
420.00
489.16
574.36
240.47
12.83%
8.94%
—
331.88
Dividend per sh₩
309.70
362.99
404.14
407.28
458.97
485.54
521.95
594.62
659.90
705.16
450.78
8.97%
7.98%
—
5.15
Div yield (avg)%
0.40
1.09
0.40
1.72
0.59
0.40
2.14
0.40
0.46
0.40
12.25
0.40
0.43
27
15.20
Payout ratio%
6.59
6.63
9.31
11.96
14.90
15.51
17.15
15.76
14.27
14.33
11.93
15.51
14.30
74
8.757
Shares (diluted)M
8.386
9.032
8.755
8.419
8.014
8.003
8.582
9.149
10.28
9.506
8.542
3.47%
2.19%
46
16.87
Buyback yield%
0.40
1.65
4.61
3.22
2.31
3.98
1.44
3.89
5.83
6.97
20.72
3.98
3.56
61
0.101
D/E ratiox
0.910
0.951
0.869
0.948
0.840
0.901
0.948
0.858
0.903
0.892
0.813
0.901
0.902
35
8.036
Enterprise value₩B
8.976
9.490
9.018
9.800
9.358
8.862
8.941
9.379
9.130
10.02
4.760
1.38%
1.38%
77
8.973
LT debt₩B
4.954
4.875
5.080
4.983
5.392
5.336
5.357
5.784
6.747
6.855
8.906
4.92%
4.71%
87
Revenue
₩11.69B
5.09%
1.00×
Cost of revenue
₩8.186B
5.09%
1.00×
Operating expenses
₩2.270B
5.56%
1.05×
Goodwill & intangibles
16.93%
Property and equipment
15.64%
Spread over hurdle
12.98%