D
Dongjin Semichem Co Ltd
KOSDAQ:005290
Dongjin Semichem Co Ltd
KOSDAQ:005290
Price:
51 400
KRW
6.09%
Market Closed
Market Cap:
₩2.6T
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Dongjin Semichem Co Ltd
Dongjin Semichem Co Ltd
Income Statement
Dongjin Semichem Co Ltd
Dongjin Semichem Co Ltd
Currency: KRW
| 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
20 765
|
16 050
|
15 493
|
0
|
20 349
|
14 924
|
15 028
|
19 820
|
19 386
|
18 934
|
18 053
|
17 164
|
16 279
|
15 360
|
14 805
|
14 297
|
13 831
|
13 589
|
13 429
|
13 256
|
12 991
|
12 585
|
12 475
|
12 703
|
13 052
|
13 816
|
14 115
|
14 096
|
13 782
|
13 132
|
12 682
|
12 098
|
11 510
|
10 900
|
10 226
|
9 720
|
9 927
|
10 229
|
11 037
|
12 714
|
14 784
|
17 484
|
20 360
|
22 466
|
24 885
|
26 690
|
27 850
|
28 763
|
28 446
|
0
|
0
|
0
|
|
| Revenue |
571 228
N/A
|
593 116
+4%
|
614 628
+4%
|
637 863
+4%
|
654 432
+3%
|
663 574
+1%
|
667 932
+1%
|
663 955
-1%
|
669 575
+1%
|
670 237
+0%
|
673 929
+1%
|
695 913
+3%
|
709 288
+2%
|
735 347
+4%
|
750 042
+2%
|
756 026
+1%
|
764 956
+1%
|
769 503
+1%
|
776 249
+1%
|
791 737
+2%
|
785 155
-1%
|
790 632
+1%
|
809 665
+2%
|
827 192
+2%
|
827 231
+0%
|
842 953
+2%
|
842 743
0%
|
833 849
-1%
|
875 254
+5%
|
883 486
+1%
|
892 829
+1%
|
920 347
+3%
|
937 801
+2%
|
964 863
+3%
|
1 015 835
+5%
|
1 070 207
+5%
|
1 161 284
+9%
|
1 257 731
+8%
|
1 341 791
+7%
|
1 420 275
+6%
|
1 457 215
+3%
|
1 454 155
0%
|
1 426 748
-2%
|
1 360 709
-5%
|
1 309 924
-4%
|
1 297 884
-1%
|
1 321 982
+2%
|
1 370 340
+4%
|
1 408 144
+3%
|
1 443 258
+2%
|
1 464 684
+1%
|
1 405 183
-4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(494 214)
|
(513 382)
|
(535 130)
|
(554 694)
|
(568 628)
|
(572 663)
|
(573 733)
|
(570 993)
|
(569 270)
|
(567 737)
|
(566 402)
|
(573 904)
|
(580 733)
|
(598 307)
|
(614 977)
|
(628 274)
|
(641 629)
|
(646 667)
|
(646 269)
|
(651 751)
|
(637 399)
|
(642 154)
|
(661 322)
|
(679 479)
|
(674 256)
|
(681 420)
|
(672 598)
|
(657 029)
|
(688 848)
|
(688 870)
|
(689 177)
|
(702 186)
|
(718 670)
|
(744 592)
|
(795 561)
|
(846 800)
|
(921 114)
|
(997 784)
|
(1 054 442)
|
(1 103 085)
|
(1 120 425)
|
(1 109 794)
|
(1 085 383)
|
(1 039 133)
|
(1 009 832)
|
(995 933)
|
(1 011 611)
|
(1 036 262)
|
(1 043 687)
|
(1 062 857)
|
(1 075 695)
|
(1 040 787)
|
|
| Gross Profit |
77 014
N/A
|
79 734
+4%
|
79 499
0%
|
83 170
+5%
|
85 805
+3%
|
90 912
+6%
|
94 199
+4%
|
92 962
-1%
|
100 305
+8%
|
102 501
+2%
|
107 527
+5%
|
122 010
+13%
|
128 555
+5%
|
137 038
+7%
|
135 063
-1%
|
127 750
-5%
|
123 327
-3%
|
122 836
0%
|
129 982
+6%
|
139 987
+8%
|
147 756
+6%
|
148 479
+0%
|
148 343
0%
|
147 713
0%
|
152 975
+4%
|
161 532
+6%
|
170 145
+5%
|
176 820
+4%
|
186 407
+5%
|
194 617
+4%
|
203 651
+5%
|
218 160
+7%
|
219 131
+0%
|
220 270
+1%
|
220 274
+0%
|
223 407
+1%
|
240 170
+8%
|
259 947
+8%
|
287 350
+11%
|
317 189
+10%
|
336 789
+6%
|
344 361
+2%
|
341 364
-1%
|
321 576
-6%
|
300 092
-7%
|
301 951
+1%
|
310 371
+3%
|
334 078
+8%
|
364 457
+9%
|
380 400
+4%
|
388 989
+2%
|
364 396
-6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(49 510)
|
(50 811)
|
(53 140)
|
(54 417)
|
(63 617)
|
(67 478)
|
(68 388)
|
(69 860)
|
(64 498)
|
(64 321)
|
(71 671)
|
(71 236)
|
(71 858)
|
(73 060)
|
(74 475)
|
(75 838)
|
(78 252)
|
(78 384)
|
(77 641)
|
(75 746)
|
(76 193)
|
(78 197)
|
(79 683)
|
(81 502)
|
(81 920)
|
(81 449)
|
(81 152)
|
(81 369)
|
(81 468)
|
(81 908)
|
(86 931)
|
(91 552)
|
(92 822)
|
(96 760)
|
(97 517)
|
(100 669)
|
(108 242)
|
(109 491)
|
(116 629)
|
(118 849)
|
(120 310)
|
(123 747)
|
(123 798)
|
(123 396)
|
(123 630)
|
(129 652)
|
(133 665)
|
(138 325)
|
(155 943)
|
(160 480)
|
(165 200)
|
(162 109)
|
|
| Selling, General & Administrative |
(31 596)
|
(36 277)
|
(38 266)
|
(38 958)
|
(42 122)
|
(48 596)
|
(48 571)
|
(48 043)
|
(44 019)
|
(43 925)
|
(47 422)
|
(51 373)
|
(49 850)
|
(53 697)
|
(53 419)
|
(54 743)
|
(57 343)
|
(58 039)
|
(58 489)
|
(58 200)
|
(60 998)
|
(63 313)
|
(65 431)
|
(67 893)
|
(67 409)
|
(67 004)
|
(66 433)
|
(66 864)
|
(66 146)
|
(66 028)
|
(69 483)
|
(71 263)
|
(71 088)
|
(73 252)
|
(72 128)
|
(74 970)
|
(80 374)
|
(81 492)
|
(88 287)
|
(90 698)
|
(92 615)
|
(95 356)
|
(94 754)
|
(92 919)
|
(92 462)
|
(97 748)
|
(99 833)
|
(102 904)
|
(118 228)
|
(122 287)
|
(126 598)
|
(122 854)
|
|
| Research & Development |
(13 521)
|
(13 183)
|
(13 523)
|
(13 661)
|
(14 724)
|
(15 239)
|
(14 313)
|
(14 405)
|
(12 617)
|
(12 255)
|
(12 844)
|
(13 419)
|
(13 826)
|
(13 120)
|
(12 289)
|
(11 678)
|
(11 061)
|
(11 011)
|
(10 914)
|
(10 603)
|
(9 244)
|
(9 249)
|
(8 766)
|
(8 383)
|
(9 612)
|
(9 276)
|
(9 217)
|
(8 603)
|
(8 577)
|
(8 910)
|
(10 189)
|
(11 755)
|
(13 068)
|
(14 524)
|
(15 934)
|
(16 238)
|
(17 254)
|
(16 694)
|
(16 529)
|
(16 290)
|
(16 167)
|
(16 852)
|
(16 936)
|
(18 144)
|
(18 433)
|
(18 803)
|
(20 791)
|
(22 102)
|
(23 760)
|
(23 674)
|
(22 987)
|
(23 384)
|
|
| Depreciation & Amortization |
(4 393)
|
0
|
0
|
0
|
(6 771)
|
(3 643)
|
(5 503)
|
(7 411)
|
(7 861)
|
(8 140)
|
0
|
(6 442)
|
(8 182)
|
(6 240)
|
(8 763)
|
(9 415)
|
(9 848)
|
(9 335)
|
(8 240)
|
(6 942)
|
(5 952)
|
(5 631)
|
(5 482)
|
(5 224)
|
(4 898)
|
(5 169)
|
(5 503)
|
(5 902)
|
(6 745)
|
(6 968)
|
(7 255)
|
(8 531)
|
(8 667)
|
(8 982)
|
(9 454)
|
(9 461)
|
(10 614)
|
(11 305)
|
(11 813)
|
(11 860)
|
(11 527)
|
(11 540)
|
(12 108)
|
(12 491)
|
(12 735)
|
(13 101)
|
(13 041)
|
(13 319)
|
(13 954)
|
(14 519)
|
(15 615)
|
(15 871)
|
|
| Other Operating Expenses |
0
|
(1 351)
|
(1 351)
|
(1 798)
|
0
|
0
|
0
|
0
|
0
|
0
|
(11 405)
|
0
|
0
|
(3)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
157
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
27 504
N/A
|
28 923
+5%
|
26 358
-9%
|
28 752
+9%
|
22 187
-23%
|
23 433
+6%
|
25 811
+10%
|
23 101
-10%
|
35 808
+55%
|
38 179
+7%
|
35 856
-6%
|
50 775
+42%
|
56 697
+12%
|
63 981
+13%
|
60 591
-5%
|
51 915
-14%
|
45 075
-13%
|
44 452
-1%
|
52 339
+18%
|
64 239
+23%
|
71 563
+11%
|
70 281
-2%
|
68 659
-2%
|
66 210
-4%
|
71 055
+7%
|
80 083
+13%
|
88 994
+11%
|
95 452
+7%
|
104 938
+10%
|
112 708
+7%
|
116 719
+4%
|
126 607
+8%
|
126 309
0%
|
123 511
-2%
|
122 758
-1%
|
122 739
0%
|
131 929
+7%
|
150 456
+14%
|
170 721
+13%
|
198 341
+16%
|
216 480
+9%
|
220 614
+2%
|
217 566
-1%
|
198 180
-9%
|
176 462
-11%
|
172 299
-2%
|
176 706
+3%
|
195 753
+11%
|
208 515
+7%
|
219 920
+5%
|
223 789
+2%
|
202 287
-10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(16 108)
|
(15 204)
|
(14 803)
|
(14 989)
|
(15 815)
|
(18 754)
|
(18 643)
|
(18 312)
|
(19 436)
|
(18 739)
|
(18 057)
|
(20 730)
|
(21 732)
|
(21 494)
|
(22 819)
|
(20 961)
|
(17 364)
|
(17 357)
|
(12 755)
|
(8 705)
|
(11 253)
|
(7 144)
|
(10 119)
|
(16 800)
|
(14 992)
|
(15 850)
|
(16 921)
|
(11 457)
|
(14 416)
|
(12 810)
|
109
|
(197)
|
(3 648)
|
(578)
|
(10 421)
|
(4 297)
|
3 312
|
1 166
|
2 448
|
6 334
|
(15 698)
|
(16 013)
|
(24 339)
|
(30 718)
|
(15 390)
|
(15 009)
|
(1 874)
|
(24 122)
|
13 852
|
13 251
|
(22 237)
|
14 243
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
448
|
(793)
|
(208)
|
635
|
793
|
(4 039)
|
(4 167)
|
0
|
(11 684)
|
(15 236)
|
(10 338)
|
(10 371)
|
(3 928)
|
(115)
|
(110)
|
(134)
|
(77)
|
(5 825)
|
(5 826)
|
(5 784)
|
(5 673)
|
124
|
157
|
351
|
74
|
(5 793)
|
(5 761)
|
(5 984)
|
(6 979)
|
(4 659)
|
(4 695)
|
(4 651)
|
(3 537)
|
(3 147)
|
(3 172)
|
(3 163)
|
(3 818)
|
(706)
|
(709)
|
(561)
|
0
|
138
|
145
|
(12)
|
6
|
(21 895)
|
(27 755)
|
(27 922)
|
(39 179)
|
|
| Gain/Loss on Disposition of Assets |
68
|
0
|
0
|
0
|
94
|
(127)
|
(369)
|
(1 090)
|
(1 170)
|
(1 169)
|
0
|
(36)
|
111
|
(60)
|
(86)
|
(233)
|
(107)
|
(7)
|
(100)
|
(107)
|
(2 615)
|
(2 563)
|
(2 391)
|
(1 847)
|
530
|
496
|
274
|
(396)
|
2
|
(60)
|
(61)
|
56
|
(264)
|
(263)
|
(257)
|
(101)
|
56
|
(134)
|
49
|
(342)
|
(491)
|
(251)
|
(203)
|
106
|
188
|
31
|
(48)
|
(88)
|
(122)
|
43
|
74
|
85
|
|
| Total Other Income |
282
|
(2 101)
|
1 718
|
918
|
1 999
|
1 836
|
1 878
|
3 401
|
3 045
|
4 583
|
(108)
|
144
|
4 785
|
(882)
|
3 046
|
2 467
|
4 821
|
5 838
|
5 860
|
6 711
|
6 082
|
5 857
|
5 853
|
5 577
|
5 013
|
4 837
|
4 241
|
3 576
|
3 349
|
3 109
|
4 009
|
4 327
|
4 221
|
3 674
|
1 512
|
1 720
|
3 647
|
4 979
|
7 557
|
9 273
|
11 380
|
9 364
|
6 931
|
3 918
|
1 546
|
3 567
|
5 569
|
8 560
|
1 716
|
(576)
|
(10 953)
|
(19 928)
|
|
| Pre-Tax Income |
11 746
N/A
|
11 618
-1%
|
13 273
+14%
|
15 129
+14%
|
7 673
-49%
|
6 181
-19%
|
9 312
+51%
|
7 894
-15%
|
14 208
+80%
|
18 687
+32%
|
17 691
-5%
|
18 468
+4%
|
24 625
+33%
|
31 207
+27%
|
30 361
-3%
|
29 258
-4%
|
32 311
+10%
|
32 815
+2%
|
45 209
+38%
|
62 060
+37%
|
57 953
-7%
|
60 606
+5%
|
56 219
-7%
|
47 468
-16%
|
61 731
+30%
|
69 722
+13%
|
76 937
+10%
|
87 247
+13%
|
88 079
+1%
|
97 185
+10%
|
114 792
+18%
|
123 815
+8%
|
121 960
-1%
|
121 650
0%
|
108 941
-10%
|
116 522
+7%
|
135 796
+17%
|
153 297
+13%
|
177 611
+16%
|
209 788
+18%
|
210 964
+1%
|
213 005
+1%
|
199 394
-6%
|
171 486
-14%
|
162 943
-5%
|
161 033
-1%
|
180 342
+12%
|
180 109
0%
|
202 065
+12%
|
204 883
+1%
|
162 751
-21%
|
157 507
-3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4 573)
|
(4 921)
|
(4 904)
|
(4 552)
|
(3 869)
|
(3 565)
|
(4 747)
|
(4 320)
|
(3 571)
|
(4 211)
|
(4 134)
|
(4 083)
|
(4 687)
|
(6 106)
|
(5 756)
|
(5 074)
|
(5 933)
|
(6 141)
|
(9 376)
|
(13 762)
|
(12 956)
|
(12 847)
|
(11 362)
|
(9 464)
|
(13 773)
|
(16 767)
|
(18 667)
|
(21 095)
|
(29 386)
|
(31 815)
|
(36 334)
|
(38 448)
|
(36 702)
|
(36 708)
|
(33 825)
|
(35 175)
|
(32 917)
|
(36 938)
|
(42 460)
|
(51 787)
|
(54 769)
|
(53 332)
|
(52 013)
|
(45 393)
|
(39 409)
|
(42 267)
|
(44 028)
|
(42 915)
|
(58 581)
|
(61 854)
|
(57 393)
|
(71 366)
|
|
| Income from Continuing Operations |
7 172
|
6 698
|
8 369
|
10 577
|
3 803
|
2 616
|
4 565
|
3 574
|
10 636
|
14 476
|
13 556
|
14 384
|
19 938
|
25 100
|
24 605
|
24 184
|
26 377
|
26 675
|
35 835
|
48 300
|
44 997
|
47 761
|
44 858
|
38 005
|
47 958
|
52 955
|
58 270
|
66 151
|
58 693
|
65 369
|
78 456
|
85 366
|
85 258
|
84 941
|
75 116
|
81 347
|
102 879
|
116 359
|
135 151
|
158 001
|
156 195
|
159 673
|
147 381
|
126 093
|
123 534
|
118 766
|
136 314
|
137 194
|
143 485
|
143 029
|
105 359
|
86 141
|
|
| Income to Minority Interest |
(1 009)
|
(973)
|
(802)
|
(654)
|
(457)
|
(348)
|
(404)
|
(397)
|
(449)
|
(349)
|
(262)
|
(243)
|
(163)
|
(289)
|
(305)
|
(285)
|
(414)
|
(380)
|
(419)
|
(322)
|
(193)
|
(221)
|
(203)
|
(304)
|
(254)
|
(177)
|
(125)
|
(87)
|
(167)
|
(38)
|
(33)
|
(7)
|
(9)
|
(57)
|
(0)
|
156
|
385
|
434
|
1 849
|
2 934
|
3 284
|
4 015
|
4 351
|
3 455
|
3 780
|
5 153
|
4 056
|
4 620
|
11 297
|
10 484
|
11 203
|
10 721
|
|
| Net Income (Common) |
6 164
N/A
|
5 724
-7%
|
7 566
+32%
|
9 923
+31%
|
3 346
-66%
|
2 269
-32%
|
4 161
+83%
|
3 177
-24%
|
10 187
+221%
|
14 126
+39%
|
13 294
-6%
|
14 140
+6%
|
19 775
+40%
|
24 810
+25%
|
24 299
-2%
|
23 897
-2%
|
25 964
+9%
|
26 294
+1%
|
35 415
+35%
|
47 978
+35%
|
44 803
-7%
|
47 540
+6%
|
44 655
-6%
|
37 701
-16%
|
47 704
+27%
|
52 778
+11%
|
58 145
+10%
|
66 064
+14%
|
58 526
-11%
|
65 330
+12%
|
78 423
+20%
|
85 359
+9%
|
85 249
0%
|
84 886
0%
|
75 117
-12%
|
81 504
+9%
|
103 264
+27%
|
116 792
+13%
|
137 001
+17%
|
160 934
+17%
|
159 479
-1%
|
163 688
+3%
|
151 732
-7%
|
129 548
-15%
|
127 315
-2%
|
123 919
-3%
|
140 370
+13%
|
141 814
+1%
|
154 782
+9%
|
153 513
-1%
|
116 562
-24%
|
105 964
-9%
|
|
| EPS (Diluted) |
146.76
N/A
|
136.28
-7%
|
180.14
+32%
|
236.26
+31%
|
77.81
-67%
|
54.02
-31%
|
99.07
+83%
|
75.64
-24%
|
242.54
+221%
|
328.51
+35%
|
302.13
-8%
|
294.58
-2%
|
429.89
+46%
|
516.87
+20%
|
495.89
-4%
|
487.69
-2%
|
529.87
+9%
|
536.61
+1%
|
708.3
+32%
|
959.56
+35%
|
896.06
-7%
|
932.15
+4%
|
875.58
-6%
|
739.23
-16%
|
935.37
+27%
|
1 034.86
+11%
|
1 140.09
+10%
|
1 295.37
+14%
|
1 147.56
-11%
|
1 280.98
+12%
|
1 537.7
+20%
|
1 673.7
+9%
|
1 671.54
0%
|
1 664.43
0%
|
1 461
-12%
|
1 585.24
+9%
|
2 008.47
+27%
|
2 271.59
+13%
|
2 664.63
+17%
|
3 130.14
+17%
|
3 101.83
-1%
|
3 183.69
+3%
|
2 951.16
-7%
|
2 519.68
-15%
|
2 476.24
-2%
|
2 410.2
-3%
|
2 730.16
+13%
|
2 758.26
+1%
|
3 010.47
+9%
|
2 985.78
-1%
|
2 267.1
-24%
|
2 060.96
-9%
|
|
Switch to:
Switch to:
See Also
Discover More
