First Time Loading...
G

Geumhwa PSC Co Ltd
KOSDAQ:036190

Watchlist Manager
Geumhwa PSC Co Ltd
KOSDAQ:036190
Watchlist
Price: 28 200 KRW 1.81%
Updated: May 14, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

337.6B
+9%
Revenue
Growth Rates:
1 Year
+36%
3 Years
+43%
5 Years
+45%
7 Years
+44%
10 Years
+147%
43.5B
+39%
Operating Income
Growth Rates:
1 Year
+56%
3 Years
+61%
5 Years
+5%
7 Years
+46%
10 Years
+91%
38B
+20%
Net Income
Growth Rates:
1 Year
+18%
3 Years
+27%
5 Years
-4%
7 Years
+59%
10 Years
+105%

Earnings Waterfall
Geumhwa PSC Co Ltd

Revenue
337.6B KRW
Cost of Revenue
-273.9B KRW
Gross Profit
63.7B KRW
Operating Expenses
-20.2B KRW
Operating Income
43.5B KRW
Other Expenses
-5.5B KRW
Net Income
38B KRW

Income Statement
Geumhwa PSC Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
136 416
N/A
173 566
+27%
179 556
+3%
185 502
+3%
189 632
+2%
206 279
+9%
208 208
+1%
219 317
+5%
235 970
+8%
235 836
0%
244 349
+4%
242 381
-1%
235 018
-3%
229 971
-2%
231 854
+1%
234 668
+1%
205 782
-12%
205 381
0%
223 408
+9%
219 318
-2%
233 327
+6%
234 429
+0%
216 092
-8%
207 720
-4%
209 435
+1%
213 612
+2%
240 999
+13%
241 858
+0%
235 336
-3%
242 104
+3%
229 917
-5%
240 250
+4%
238 745
-1%
231 467
-3%
240 349
+4%
238 069
-1%
248 348
+4%
282 435
+14%
289 586
+3%
309 337
+7%
337 610
+9%
Gross Profit
Cost of Revenue
(107 104)
(137 142)
(142 584)
(148 271)
(155 746)
(173 483)
(175 701)
(185 684)
(196 314)
(193 718)
(204 271)
(202 172)
(194 713)
(190 446)
(186 477)
(187 145)
(163 076)
(159 663)
(173 256)
(164 635)
(182 098)
(180 630)
(165 666)
(166 750)
(165 793)
(173 203)
(192 052)
(192 799)
(197 488)
(203 402)
(197 260)
(198 610)
(201 395)
(194 170)
(201 776)
(204 009)
(207 561)
(235 074)
(244 276)
(260 631)
(273 926)
Gross Profit
29 312
N/A
36 424
+24%
36 972
+2%
37 231
+1%
33 886
-9%
32 797
-3%
32 508
-1%
33 634
+3%
39 656
+18%
42 118
+6%
40 078
-5%
40 209
+0%
40 305
+0%
39 524
-2%
45 377
+15%
47 523
+5%
42 706
-10%
45 719
+7%
50 152
+10%
54 683
+9%
51 229
-6%
53 800
+5%
50 427
-6%
40 971
-19%
43 642
+7%
40 409
-7%
48 946
+21%
49 059
+0%
37 848
-23%
38 702
+2%
32 658
-16%
41 639
+28%
37 350
-10%
37 297
0%
38 573
+3%
34 060
-12%
40 787
+20%
47 361
+16%
45 310
-4%
48 706
+7%
63 684
+31%
Operating Income
Operating Expenses
(6 552)
(8 926)
(9 254)
(9 512)
(10 437)
(10 933)
(11 740)
(12 326)
(11 973)
(11 364)
(11 123)
(10 741)
(10 439)
(10 278)
(10 242)
(9 634)
(8 842)
(9 243)
(9 123)
(9 499)
(9 844)
(9 930)
(9 405)
(9 709)
(9 315)
(9 600)
(9 893)
(10 059)
(10 854)
(11 098)
(11 525)
(11 742)
(11 733)
(13 524)
(13 814)
(13 781)
(12 887)
(14 849)
(16 016)
(17 390)
(20 226)
Selling, General & Administrative
(6 551)
(8 507)
(8 835)
(9 094)
(8 791)
(10 934)
(11 741)
(12 327)
(11 034)
(11 364)
(11 123)
(10 741)
(9 836)
(10 277)
(10 242)
(9 635)
(8 302)
(9 244)
(9 123)
(9 498)
(9 422)
(9 930)
(9 406)
(9 710)
(8 788)
(9 600)
(9 892)
(10 058)
(10 266)
(11 097)
(11 524)
(11 741)
(11 098)
(12 127)
(12 416)
(12 481)
(12 248)
(14 849)
(16 016)
(17 390)
(18 024)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
(129)
0
0
0
(54)
0
0
0
(5)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(542)
Depreciation & Amortization
0
(418)
0
0
(1 630)
0
0
0
(940)
0
0
0
(475)
0
0
0
(486)
0
0
0
(418)
0
0
0
(527)
0
0
0
(588)
0
0
0
(635)
0
0
0
(639)
0
0
0
(1 659)
Other Operating Expenses
0
0
(419)
(418)
(16)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 398)
(1 398)
(1 300)
0
0
0
0
0
Operating Income
22 760
N/A
27 498
+21%
27 718
+1%
27 719
+0%
23 449
-15%
21 863
-7%
20 767
-5%
21 307
+3%
27 683
+30%
30 753
+11%
28 954
-6%
29 467
+2%
29 866
+1%
29 247
-2%
35 135
+20%
37 889
+8%
33 864
-11%
36 475
+8%
41 029
+12%
45 184
+10%
41 385
-8%
43 869
+6%
41 020
-6%
31 260
-24%
34 328
+10%
30 809
-10%
39 055
+27%
39 001
0%
26 994
-31%
27 604
+2%
21 133
-23%
29 898
+41%
25 617
-14%
23 773
-7%
24 759
+4%
20 279
-18%
27 900
+38%
32 512
+17%
29 294
-10%
31 315
+7%
43 458
+39%
Pre-Tax Income
Interest Income Expense
2 024
2 506
1 186
1 710
3 210
2 524
2 922
3 101
3 491
2 525
2 995
1 974
3 642
2 357
2 515
2 951
3 528
5 169
6 171
6 118
10 547
4 013
2 374
3 290
4 725
6 442
6 131
4 628
12 348
8 980
7 941
9 272
5 016
4 074
4 654
6 353
3 688
5 214
5 679
3 985
5 257
Non-Reccuring Items
0
0
0
0
0
0
0
0
(2 009)
0
0
0
(2 640)
0
0
0
(4 479)
0
0
0
(655)
0
0
0
(2 114)
0
0
0
0
0
0
(98)
(1 523)
0
0
0
3 949
(756)
(793)
(1 001)
(443)
Gain/Loss on Disposition of Assets
0
0
0
0
146
0
0
0
257
0
0
0
353
0
0
0
333
0
0
0
46
0
0
0
88
0
0
0
10
0
0
93
164
146
145
52
(2)
0
(8)
(7)
(7)
Total Other Income
400
657
654
784
807
1 744
1 108
1 275
(176)
(1 268)
(1 032)
(1 419)
391
(2 063)
(1 780)
(1 571)
(1 842)
(5 967)
(564)
(360)
546
7 182
2 115
2 473
413
(118)
(28)
(824)
478
1 783
1 621
1 767
421
935
431
405
384
404
454
290
301
Pre-Tax Income
25 185
N/A
30 663
+22%
29 560
-4%
30 215
+2%
27 612
-9%
26 132
-5%
24 798
-5%
25 683
+4%
29 246
+14%
32 011
+9%
30 918
-3%
30 023
-3%
31 612
+5%
29 540
-7%
35 869
+21%
39 267
+9%
31 404
-20%
35 676
+14%
46 636
+31%
50 943
+9%
51 869
+2%
55 066
+6%
45 510
-17%
37 024
-19%
37 439
+1%
37 131
-1%
45 158
+22%
42 805
-5%
39 830
-7%
38 366
-4%
30 694
-20%
40 932
+33%
29 695
-27%
28 929
-3%
29 989
+4%
27 089
-10%
35 920
+33%
37 375
+4%
34 626
-7%
34 582
0%
48 566
+40%
Net Income
Tax Provision
(6 615)
(7 886)
(6 613)
(7 524)
(6 214)
(5 765)
(5 432)
(4 644)
(6 570)
(7 133)
(6 998)
(7 120)
(7 694)
(7 597)
(9 248)
(12 700)
(10 821)
(12 004)
(14 279)
(12 629)
(12 220)
(12 680)
(11 147)
(8 987)
(9 762)
(10 242)
(11 681)
(11 328)
(9 889)
(9 049)
(7 093)
(9 447)
(6 565)
(6 566)
(6 821)
(6 163)
(3 635)
(4 797)
(3 373)
(2 940)
(10 564)
Income from Continuing Operations
18 571
22 778
22 949
22 693
21 398
20 368
19 365
21 038
22 677
24 877
23 920
22 904
23 918
21 944
26 622
26 568
20 583
23 673
32 357
38 313
39 650
42 385
34 363
28 037
27 677
26 889
33 477
31 478
29 941
29 318
23 602
31 486
23 130
22 362
23 168
20 926
32 285
32 579
31 253
31 642
38 001
Income to Minority Interest
0
0
0
0
(11)
(29)
(36)
(34)
(36)
(15)
(3)
16
1
23
31
21
62
69
70
54
41
24
14
7
5
(8)
(12)
9
15
20
24
20
17
18
18
18
21
21
21
20
0
Net Income (Common)
18 571
N/A
22 778
+23%
22 949
+1%
22 693
-1%
21 387
-6%
20 339
-5%
19 329
-5%
21 004
+9%
22 641
+8%
24 862
+10%
23 917
-4%
22 919
-4%
23 918
+4%
21 966
-8%
26 652
+21%
26 588
0%
20 645
-22%
23 740
+15%
32 425
+37%
38 367
+18%
39 691
+3%
42 410
+7%
34 378
-19%
28 043
-18%
27 683
-1%
26 880
-3%
33 464
+24%
31 487
-6%
29 956
-5%
29 337
-2%
23 626
-19%
31 505
+33%
23 147
-27%
22 380
-3%
23 186
+4%
20 944
-10%
32 306
+54%
32 599
+1%
31 274
-4%
31 662
+1%
38 002
+20%
EPS (Diluted)
3 095.16
N/A
3 796.33
+23%
3 824.83
+1%
3 782.16
-1%
3 564.52
-6%
3 389.83
-5%
3 221.5
-5%
3 500.66
+9%
3 773.5
+8%
4 143.66
+10%
3 986.16
-4%
3 819.83
-4%
3 986.33
+4%
3 661
-8%
4 442
+21%
4 431.33
0%
3 440.83
-22%
3 956.66
+15%
5 404.16
+37%
6 394.5
+18%
6 615.16
+3%
7 068.33
+7%
5 729.66
-19%
4 673.83
-18%
4 613.83
-1%
4 480
-3%
5 577.33
+24%
7 871.75
+41%
4 992.66
-37%
4 967.41
-1%
4 000.42
-19%
5 334.55
+33%
3 919.22
-27%
3 789.33
-3%
3 925.87
+4%
3 546.16
-10%
5 470.01
+54%
5 519.69
+1%
5 295.22
-4%
5 361.01
+1%
6 434.43
+20%

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
Join more than 137,000+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.