D

Daejoo Inc
KOSDAQ:003310

Watchlist Manager
Daejoo Inc
KOSDAQ:003310
Watchlist
Price: 3 120 KRW -2.65%
Market Cap: 110.4B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-7%
5Y
+23%
10Y
+27%
Operating Income
+
3Y
+124%
5Y
+173%
10Y
+324%
Net Income
+
3Y
+61%
5Y
+202%
10Y
+1 029%

Earnings Waterfall
Daejoo Inc

Revenue
103.7B KRW
Cost of Revenue
-78.2B KRW
Gross Profit
25.5B KRW
Operating Expenses
-14.9B KRW
Operating Income
10.6B KRW
Other Expenses
-2.1B KRW
Net Income
8.5B KRW

Income Statement
Daejoo Inc

Rotate your device to view
Income Statement
Currency: KRW
Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
395
443
417
458
515
487
566
633
718
812
839
876
970
1 066
1 173
1 250
1 216
1 141
1 044
968
915
823
777
742
712
601
641
762
1 045
750
765
693
888
814
714
604
522
465
434
397
363
339
309
302
302
296
298
299
305
350
396
468
554
591
618
628
611
589
554
498
441
400
384
370
363
361
367
421
500
586
655
656
637
613
585
557
540
467
0
Revenue
39 003
N/A
38 505
-1%
39 667
+3%
40 662
+3%
41 831
+3%
40 809
-2%
42 001
+3%
44 290
+5%
45 803
+3%
48 409
+6%
52 290
+8%
58 132
+11%
68 126
+17%
76 875
+13%
86 327
+12%
89 422
+4%
86 522
-3%
85 890
-1%
83 070
-3%
83 241
+0%
86 402
+4%
88 370
+2%
89 599
+1%
89 507
0%
88 302
-1%
86 371
-2%
85 347
-1%
86 809
+2%
89 897
+4%
90 998
+1%
91 519
+1%
90 628
-1%
89 436
-1%
87 366
-2%
82 844
-5%
79 481
-4%
77 628
-2%
78 574
+1%
81 546
+4%
83 982
+3%
84 356
+0%
86 362
+2%
86 260
0%
84 642
-2%
85 051
+0%
83 301
-2%
82 657
-1%
84 478
+2%
85 514
+1%
86 368
+1%
86 642
+0%
84 832
-2%
84 052
-1%
84 837
+1%
83 873
-1%
84 041
+0%
84 291
+0%
83 152
-1%
84 201
+1%
85 483
+2%
85 169
0%
85 774
+1%
84 330
-2%
82 425
-2%
84 375
+2%
86 139
+2%
111 944
+30%
118 012
+5%
99 236
-16%
127 079
+28%
106 660
-16%
104 667
-2%
105 015
+0%
103 509
-1%
104 775
+1%
106 562
+2%
106 039
0%
105 250
-1%
103 687
-1%
Gross Profit
Cost of Revenue
(31 499)
(31 369)
(32 882)
(33 606)
(34 425)
(33 155)
(34 699)
(37 042)
(38 533)
(40 505)
(43 130)
(47 712)
(57 210)
(65 677)
(73 603)
(75 989)
(73 467)
(73 044)
(71 146)
(72 103)
(74 174)
(76 376)
(78 039)
(77 913)
(77 234)
(74 997)
(73 840)
(75 776)
(78 411)
(79 247)
(79 763)
(78 117)
(76 211)
(73 458)
(68 333)
(64 835)
(63 630)
(64 397)
(66 486)
(68 226)
(68 004)
(69 214)
(68 837)
(66 731)
(66 595)
(64 963)
(64 422)
(66 385)
(66 863)
(67 597)
(68 818)
(69 174)
(70 189)
(72 069)
(72 458)
(72 107)
(71 800)
(70 544)
(70 527)
(71 099)
(70 402)
(70 859)
(69 680)
(68 657)
(71 271)
(72 541)
(94 430)
(98 977)
(83 225)
(105 981)
(88 237)
(86 864)
(85 084)
(82 862)
(82 547)
(82 245)
(81 135)
(79 578)
(78 233)
Gross Profit
7 504
N/A
7 135
-5%
6 785
-5%
7 057
+4%
7 406
+5%
7 655
+3%
7 303
-5%
7 249
-1%
7 271
+0%
7 905
+9%
9 162
+16%
10 421
+14%
10 915
+5%
11 199
+3%
12 723
+14%
13 432
+6%
13 055
-3%
12 845
-2%
11 924
-7%
11 138
-7%
12 228
+10%
11 994
-2%
11 561
-4%
11 595
+0%
11 067
-5%
11 375
+3%
11 507
+1%
11 033
-4%
11 485
+4%
11 752
+2%
11 757
+0%
12 512
+6%
13 225
+6%
13 907
+5%
14 510
+4%
14 646
+1%
13 998
-4%
14 179
+1%
15 063
+6%
15 757
+5%
16 352
+4%
17 148
+5%
17 422
+2%
17 911
+3%
18 456
+3%
18 338
-1%
18 235
-1%
18 093
-1%
18 651
+3%
18 772
+1%
17 825
-5%
15 659
-12%
13 863
-11%
12 768
-8%
11 416
-11%
11 936
+5%
12 491
+5%
12 609
+1%
13 674
+8%
14 383
+5%
14 767
+3%
14 915
+1%
14 651
-2%
13 768
-6%
13 103
-5%
13 599
+4%
17 515
+29%
19 035
+9%
16 011
-16%
21 098
+32%
18 423
-13%
17 803
-3%
19 930
+12%
20 647
+4%
22 228
+8%
24 317
+9%
24 904
+2%
25 672
+3%
25 454
-1%
Operating Income
Operating Expenses
(8 322)
(8 083)
(7 994)
(7 865)
(8 040)
(8 053)
(8 251)
(8 414)
(8 468)
(8 649)
(8 723)
(9 116)
(9 575)
(9 824)
(10 453)
(10 802)
(10 856)
(10 857)
(11 456)
(11 003)
(11 272)
(11 074)
(9 647)
(10 808)
(10 568)
(10 400)
(11 035)
(10 299)
(10 845)
(10 975)
(10 997)
(10 961)
(11 258)
(11 241)
(11 188)
(11 255)
(11 458)
(11 782)
(12 572)
(13 431)
(13 605)
(14 908)
(15 164)
(14 726)
(15 228)
(14 897)
(14 913)
(14 938)
(15 071)
(14 324)
(13 322)
(12 393)
(10 506)
(10 014)
(9 676)
(9 555)
(9 789)
(9 802)
(9 803)
(9 846)
(10 298)
(10 571)
(10 804)
(10 783)
(10 454)
(10 302)
(12 800)
(13 014)
(10 486)
(13 705)
(11 598)
(11 707)
(12 246)
(13 220)
(13 735)
(14 162)
(14 879)
(14 649)
(14 891)
Selling, General & Administrative
(7 859)
(7 632)
(7 540)
(7 410)
(7 588)
(7 601)
(7 770)
(7 947)
(8 024)
(8 219)
(8 346)
(8 726)
(9 178)
(9 418)
(10 029)
(10 381)
(10 440)
(10 802)
(10 913)
(11 086)
(10 966)
(11 376)
(11 207)
(10 894)
(10 153)
(10 441)
(10 411)
(10 507)
(10 414)
(10 853)
(10 875)
(10 844)
(10 798)
(10 894)
(10 707)
(10 769)
(10 936)
(11 239)
(12 022)
(12 861)
(13 061)
(13 880)
(14 144)
(14 154)
(14 639)
(14 362)
(14 373)
(14 349)
(14 481)
(13 693)
(12 621)
(11 479)
(9 857)
(9 480)
(9 207)
(9 077)
(9 209)
(9 188)
(9 200)
(9 218)
(9 623)
(9 813)
(9 946)
(9 904)
(9 519)
(9 379)
(11 672)
(11 833)
(9 492)
(12 308)
(10 255)
(10 265)
(10 708)
(11 676)
(12 232)
(12 647)
(13 296)
(13 034)
(13 229)
Research & Development
(289)
(276)
(276)
(276)
(274)
(276)
(311)
(302)
(285)
(276)
(229)
(245)
(257)
(271)
(293)
(296)
(297)
0
0
0
(263)
0
0
0
(326)
0
0
(101)
(341)
0
0
(95)
(372)
(282)
(378)
(376)
(386)
(399)
(415)
(435)
(430)
(483)
(483)
(480)
(505)
(452)
(457)
(506)
(507)
(543)
(603)
(568)
(533)
(487)
(433)
(411)
(421)
(457)
(463)
(486)
(497)
(513)
(538)
(544)
(595)
(588)
(742)
(777)
(609)
(820)
(740)
(749)
(783)
(796)
(754)
(765)
(804)
(842)
(871)
Depreciation & Amortization
(174)
(174)
(177)
(179)
(178)
(175)
(170)
(165)
(160)
(154)
(149)
(145)
(139)
(136)
(131)
(125)
(119)
0
0
0
(115)
0
0
0
(88)
0
0
(22)
(89)
0
0
(22)
(88)
(64)
(101)
(108)
(137)
(144)
(136)
(136)
(114)
(108)
(100)
(92)
(83)
(83)
(83)
(83)
(83)
(89)
(100)
(108)
(116)
(117)
(128)
(159)
(159)
(157)
(140)
(141)
(178)
(244)
(319)
(335)
(340)
(320)
(386)
(405)
(385)
(578)
(603)
(693)
(755)
(748)
(749)
(750)
(779)
(792)
(809)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(55)
(543)
83
72
301
1 559
87
0
41
(624)
331
0
(122)
(122)
0
0
0
0
0
0
0
0
0
0
(437)
(437)
0
0
0
0
0
0
0
0
(238)
0
70
92
92
0
0
0
0
0
0
0
0
0
(15)
0
0
0
0
0
0
0
0
0
0
0
20
19
Operating Income
(819)
N/A
(947)
-16%
(1 209)
-28%
(809)
+33%
(634)
+22%
(399)
+37%
(949)
-138%
(1 166)
-23%
(1 198)
-3%
(745)
+38%
438
N/A
1 305
+198%
1 341
+3%
1 375
+3%
2 271
+65%
2 631
+16%
2 199
-16%
1 989
-10%
468
-76%
135
-71%
956
+608%
920
-4%
1 914
+108%
787
-59%
500
-36%
976
+95%
473
-52%
735
+55%
641
-13%
776
+21%
759
-2%
1 550
+104%
1 967
+27%
2 666
+36%
3 322
+25%
3 391
+2%
2 540
-25%
2 396
-6%
2 490
+4%
2 326
-7%
2 747
+18%
2 240
-18%
2 258
+1%
3 184
+41%
3 228
+1%
3 441
+7%
3 322
-3%
3 155
-5%
3 579
+13%
4 448
+24%
4 502
+1%
3 265
-27%
3 357
+3%
2 753
-18%
1 739
-37%
2 379
+37%
2 703
+14%
2 806
+4%
3 871
+38%
4 538
+17%
4 469
-2%
4 344
-3%
3 846
-11%
2 985
-22%
2 649
-11%
3 296
+24%
4 715
+43%
6 021
+28%
5 525
-8%
7 393
+34%
6 825
-8%
6 096
-11%
7 684
+26%
7 428
-3%
8 493
+14%
10 155
+20%
10 025
-1%
11 023
+10%
10 563
-4%
Pre-Tax Income
Interest Income Expense
547
743
403
577
1 004
741
639
532
(468)
(1 245)
(2 071)
(4 736)
(6 272)
(8 108)
(6 094)
(2 842)
(895)
1 699
319
(405)
(451)
(523)
(514)
(501)
(601)
(726)
(768)
(617)
(834)
(646)
(668)
(54)
(836)
248
874
(163)
(697)
(505)
(1 103)
(845)
(382)
(404)
(280)
(130)
(473)
(508)
(528)
(523)
(31)
(46)
(272)
(311)
(619)
(664)
(608)
(764)
(559)
(711)
(494)
(315)
(141)
(1)
29
(123)
2 366
2 392
2 092
1 767
(778)
(947)
(779)
(492)
1 486
1 512
960
1 332
(1 273)
(1 086)
(208)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(437)
0
0
(502)
(150)
(233)
(303)
(274)
(338)
(323)
(276)
0
0
0
0
0
0
0
0
0
0
0
0
(15)
(15)
0
(16)
173
173
155
93
(95)
(53)
(34)
30
63
3
0
0
Gain/Loss on Disposition of Assets
271
278
274
261
(12)
(13)
(23)
0
(11)
(10)
0
0
1
0
0
15
15
0
0
0
0
0
0
0
0
0
0
7
10
0
0
0
0
0
(9)
0
(9)
0
0
0
36
0
5
6
7
0
245
0
248
0
0
4
(71)
(72)
(61)
(61)
58
58
47
49
2
1
1
(19)
(10)
(10)
(15)
4
(4)
34
44
45
12
(27)
(32)
(33)
1
(21)
(21)
Total Other Income
59
(131)
(156)
(156)
(74)
158
193
188
(136)
(119)
(148)
(172)
21
(3)
8
12
56
55
41
15
0
1
0
1
421
124
(378)
(363)
84
(855)
(783)
(799)
(349)
(812)
(370)
(588)
(170)
(161)
(112)
107
71
110
76
80
88
98
87
335
89
333
79
59
51
54
59
69
117
111
116
117
76
81
75
91
(34)
(31)
2
40
500
482
597
597
417
467
318
265
41
(42)
33
Pre-Tax Income
59
N/A
(56)
N/A
(687)
-1 127%
(126)
+82%
284
N/A
489
+72%
(140)
N/A
(446)
-219%
(1 812)
-306%
(2 117)
-17%
(1 781)
+16%
(3 603)
-102%
(4 910)
-36%
(6 737)
-37%
(3 816)
+43%
(185)
+95%
1 376
N/A
3 743
+172%
828
-78%
(255)
N/A
510
N/A
398
-22%
1 400
+252%
287
-80%
320
+11%
374
+17%
(673)
N/A
(238)
+65%
(99)
+58%
(725)
-632%
(692)
+5%
697
N/A
781
+12%
2 101
+169%
3 818
+82%
2 640
-31%
1 664
-37%
1 730
+4%
1 275
-26%
1 588
+25%
2 035
+28%
1 946
-4%
2 061
+6%
2 640
+28%
2 699
+2%
2 798
+4%
2 824
+1%
2 693
-5%
3 547
+32%
4 412
+24%
4 035
-9%
3 017
-25%
2 718
-10%
2 070
-24%
1 128
-46%
1 623
+44%
2 318
+43%
2 264
-2%
3 540
+56%
4 391
+24%
4 406
+0%
4 425
+0%
3 954
-11%
2 919
-26%
4 956
+70%
5 647
+14%
6 779
+20%
8 003
+18%
5 415
-32%
7 118
+31%
6 780
-5%
6 152
-9%
9 546
+55%
9 345
-2%
9 768
+5%
11 782
+21%
8 797
-25%
9 873
+12%
10 367
+5%
Net Income
Tax Provision
0
0
41
41
(183)
(192)
(192)
(192)
(9)
0
211
226
234
234
23
8
0
(122)
(122)
(122)
(122)
0
0
0
(5)
(8)
(36)
(13)
(4)
0
4
4
384
383
380
357
(129)
(220)
(524)
(610)
(663)
(652)
(703)
(790)
(773)
(809)
(789)
(769)
(856)
(1 045)
(946)
(793)
(1 037)
(880)
(617)
(642)
(511)
(493)
(733)
(924)
(948)
(996)
(904)
(760)
(1 150)
(1 257)
(1 521)
(1 704)
(1 078)
(1 452)
(1 267)
(1 094)
604
1 990
1 587
1 169
(482)
(2 014)
(1 887)
Income from Continuing Operations
59
(57)
(647)
(86)
101
297
(332)
(638)
(1 821)
(2 117)
(1 569)
(3 376)
(4 676)
(6 502)
(3 793)
(177)
1 376
3 621
706
(377)
388
398
1 400
287
315
366
(709)
(251)
(103)
(726)
(688)
702
1 165
2 486
4 199
2 997
1 535
1 510
751
978
1 372
1 294
1 359
1 851
1 926
1 990
2 036
1 925
2 691
3 368
3 089
2 224
1 681
1 189
510
980
1 807
1 772
2 808
3 467
3 458
3 428
3 049
2 158
3 807
4 390
5 258
6 300
4 337
5 666
5 512
5 057
10 150
11 335
11 355
12 951
8 316
7 859
8 480
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
(3)
(12)
(8)
(3)
(1)
(10)
4
10
10
27
8
(1)
(1)
0
3
5
6
7
6
8
14
19
23
17
11
5
0
0
0
0
0
0
0
0
0
40
48
63
63
23
15
0
0
(0)
(0)
(0)
(0)
0
(0)
0
0
0
0
0
Net Income (Common)
59
N/A
(57)
N/A
(647)
-1 035%
(86)
+87%
101
N/A
297
+194%
(332)
N/A
(638)
-92%
(1 821)
-185%
(2 117)
-16%
(1 569)
+26%
(3 376)
-115%
(4 676)
-39%
(6 502)
-39%
(3 793)
+42%
(177)
+95%
1 376
N/A
3 621
+163%
706
-81%
(377)
N/A
388
N/A
398
+3%
1 400
+252%
287
-80%
311
+8%
360
+16%
(723)
N/A
(261)
+64%
(107)
+59%
(726)
-579%
(699)
+4%
705
N/A
1 176
+67%
2 495
+112%
4 226
+69%
3 005
-29%
1 534
-49%
1 510
-2%
751
-50%
981
+31%
1 377
+40%
1 296
-6%
1 366
+5%
1 857
+36%
1 934
+4%
2 007
+4%
2 054
+2%
1 947
-5%
2 708
+39%
3 378
+25%
3 094
-8%
2 224
-28%
1 681
-24%
1 189
-29%
510
-57%
980
+92%
1 807
+84%
1 772
-2%
2 808
+58%
3 467
+23%
3 498
+1%
3 476
-1%
3 111
-10%
2 221
-29%
3 829
+72%
4 405
+15%
5 258
+19%
6 300
+20%
4 337
-31%
5 666
+31%
5 512
-3%
5 057
-8%
10 150
+101%
11 335
+12%
11 355
+0%
12 951
+14%
8 316
-36%
7 859
-5%
8 480
+8%
EPS (Diluted)
1.69
N/A
-1.62
N/A
-13.2
-715%
-3.18
+76%
2.88
N/A
8.48
+194%
-9.48
N/A
-18.22
-92%
-52.02
-186%
-60.48
-16%
-44.82
+26%
-96.45
-115%
-133.6
-39%
-185.77
-39%
-108.37
+42%
-5.05
+95%
39.31
N/A
103.45
+163%
19.61
-81%
-10.77
N/A
11.08
N/A
11.37
+3%
40
+252%
8.19
-80%
8.88
+8%
10.28
+16%
-20.65
N/A
-7.45
+64%
-3.05
+59%
-20.74
-580%
-19.97
+4%
20.14
N/A
33.6
+67%
71.28
+112%
120.74
+69%
85.85
-29%
43.82
-49%
43.14
-2%
20.86
-52%
28.02
+34%
39.34
+40%
37.02
-6%
37.94
+2%
53.05
+40%
55.25
+4%
57.34
+4%
58.68
+2%
55.62
-5%
77.37
+39%
96.51
+25%
88.4
-8%
63.54
-28%
48.02
-24%
33.97
-29%
14.16
-58%
28
+98%
51.62
+84%
50.62
-2%
80.22
+58%
99.05
+23%
99.94
+1%
98.21
-2%
87.93
-10%
62.77
-29%
108.2
+72%
124.45
+15%
148.57
+19%
178
+20%
122.54
-31%
160.1
+31%
155.75
-3%
142.89
-8%
286.78
+101%
320.27
+12%
320.84
+0%
365.92
+14%
234.95
-36%
222.05
-5%
239.61
+8%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 308,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.