Page 52 - Webbook_aus_05

Infrastructure construction and agency operating profits were calculated based on th
e following preconditions and assumptions .
1. Overseas number domain operating profit is calculated as the overseas number do
main sales in

95 % Assume .
2. Online shopping mall operating profit is calculated from overseas sector margin inf

ormation in It was calculated using information on the proportion of private profits .
3. The operating profit of overseas offline affiliates is shown in Of the sales, 10% of
the reserves were calculated to be 50% of the shared profits, and 25% of the compa
ny profits . Based on the above assumptions, overseas infrastructure and agency op

erating profit forecasts can be calculated as follows .

< Table 2-11> Overseas infrastructure and agency operating profit forecasts
( Unit : billion won , %)
average
annual
division 2022 _ 2023 2024 2025 2026 _
growth r
ate
Overseas number domain operating profit 37 854 2,515 4,259 6,762
(A)
Common 18 411 1,211 2,050 3,255
Overseas open mall
online My Mall 9 206 605 1,025 1,628
shopping
mall Common 14 329 969 1,640 2,604
operating closed m mall
profit all My Mall 7 164 484 820 1,302
O2O (B) 268.0%
Commercial ID Mall 0 8 24 41 65

Overseas online shopping mall 48 1,118 3,293 5,576 8,854
operating profit total (B)
Overseas offline
affiliated store operating profit 5 114 335 568 901
(C)
Total overseas operating profit 139 3,204 9,435 15,979 25,371
(D=A+B+C)
Source : Korea Economic Forecast Institute estimates .

Note ) Overseas number domain operating profit : < Table 2-4> Overseas number domain sales – Re
ferrer profit 5% Overseas online shopping mall operating profit : < Table 2-7> Overseas shopping m
all operating margin*
< Table 2-8> By sector Proportion of operating profit Overseas offline affiliated store operating profi
t : Overseas offline affiliated store sales * accumulated in < Gold 10%* Shared profit 50%* Company p
QR rofit 25%

52