962.5
Revenue₩B
456.6
507.9
560.3
614.9
668.2
738.8
819.6
907.0
1,007
1,120
1,039
10.88%
10.50%
31
22.80
Revenue growth%
22.43
23.66
25.58
25.19
23.84
23.85
24.22
27.21
25.69
25.85
16.72
25.69
24.71
40
7.75
Gross margin%
9.54
12.27
14.84
16.24
18.44
20.77
18.78
20.50
20.93
23.83
3.60
20.77
18.61
70
23.29
Operating margin%
10.80
13.36
11.61
9.38
10.61
8.47
6.45
4.41
4.12
6.37
28.69
6.37
8.93
88
18.37
Net margin%
18.59
16.97
17.54
19.97
20.03
19.35
17.99
19.66
19.17
18.64
9.56
19.17
18.90
24
7.185
P/E ratio (avg)x
53.51
58.01
67.07
72.21
81.86
90.50
88.35
92.80
88.24
101.1
33.59
90.50
85.05
43
19.82
EV/EBITx
34.82
33.83
33.41
31.37
33.16
31.44
30.00
32.81
38.52
38.50
23.94
32.81
33.29
88
13.32
FCF yield (avg)%
1.92
1.14
2.13
2.74
5.24
4.54
5.38
4.56
4.53
5.62
26.29
4.56
4.53
86
25.84
FCF margin%
33.21
35.36
32.81
35.09
32.36
32.22
29.89
27.27
30.14
28.71
22.78
29.89
32.29
32
0.374
FCF / Net incomex
0.148
0.173
0.191
0.206
0.201
0.224
0.225
0.216
0.252
0.281
0.116
0.225
0.211
30
22.15
ROIC%
29.66
32.63
33.65
32.66
29.90
29.51
30.94
33.49
32.14
29.69
7.00
30.94
31.54
46
17.58
Return on equity%
27.48
30.11
31.72
30.48
29.68
30.14
30.04
30.21
32.97
33.00
26.92
30.21
30.17
47
3.06
Return on assets%
6.65
5.20
2.66
3.21
0.40
0.40
0.40
0.40
0.40
0.40
5.61
0.40
0.40
59
1,835
EPS₩
7,538
8,857
9,969
10,892
12,542
12,648
15,025
16,640
19,732
22,578
1,980
12.48%
12.63%
—
12.66
EPS growth%
9.74
10.14
10.24
12.30
11.33
10.95
12.07
13.65
16.19
18.69
7.68
13.65
11.70
11
2,749
Bookvalue per sh₩
3,481
3,572
3,475
3,752
4,393
5,075
5,060
4,818
5,457
5,716
8,949
5.41%
5.02%
—
6,545
FCF per share₩
10,031
10,039
11,186
13,077
13,286
13,692
15,820
16,180
15,463
15,580
3,423
3.24%
4.49%
—
10,232
Dividend per sh₩
3,984
4,766
5,327
5,514
5,780
5,672
6,293
7,023
7,284
7,227
10,132
4.57%
7.64%
—
23.60
Div yield (avg)%
20.33
22.55
23.04
25.48
23.16
22.04
20.97
20.27
17.84
17.23
25.71
20.27
21.51
76
15.19
Payout ratio%
27.69
25.96
26.29
24.16
21.43
22.50
22.10
23.93
21.70
19.34
4.01
22.10
23.22
47
49.65
Shares (diluted)M
75.25
69.75
71.54
81.50
74.41
73.31
73.21
76.37
77.97
86.53
48.49
3.06%
1.91%
72
14.36
Buyback yield%
14.94
14.74
14.67
12.50
13.04
11.62
9.01
6.09
8.43
10.37
22.51
9.01
12.06
74
0.940
D/E ratiox
0.429
0.436
0.492
0.539
0.512
0.547
0.575
0.540
0.557
0.628
0.795
0.557
0.540
35
747.4
Enterprise value₩B
1,622
1,617
1,819
1,919
1,945
2,179
2,383
2,451
2,810
2,791
499.0
7.49%
6.43%
61
764.5
LT debt₩B
1,465
1,510
1,567
1,775
2,110
2,363
2,416
2,483
2,586
3,000
165.6
7.29%
9.06%
54
Revenue
₩1.120T
10.50%
1.00×
Cost of revenue
₩783.8B
10.50%
1.00×
Operating expenses
₩240.8B
10.17%
0.97×
Property and equipment
17.50%
Spread over hurdle
(3.74%)