U

Unisem Co Ltd
KOSDAQ:036200

Watchlist Manager
Unisem Co Ltd
KOSDAQ:036200
Watchlist
Price: 9 200 KRW 1.1% Market Closed
Market Cap: 282.1B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+2%
5Y
+21%
10Y
+139%
Operating Income
+
3Y
-56%
5Y
-63%
10Y
+23%
Net Income
+
3Y
-52%
5Y
-61%
10Y
+87%

Earnings Waterfall
Unisem Co Ltd

Revenue
258.5B KRW
Cost of Revenue
-230.1B KRW
Gross Profit
28.3B KRW
Operating Expenses
-15.5B KRW
Operating Income
12.8B KRW
Other Expenses
-1.5B KRW
Net Income
11.3B KRW

Income Statement
Unisem Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
240
248
282
276
245
226
163
132
190
342
697
1 035
1 321
0
0
0
1 479
0
0
0
1 422
0
0
0
1 100
0
0
181
1 068
868
1 120
1 198
1 052
911
760
613
453
364
352
332
351
367
404
433
447
460
440
427
429
433
525
577
599
628
556
517
870
844
832
818
446
427
416
432
454
474
487
460
426
409
390
380
363
0
0
Revenue
93 617
N/A
91 081
-3%
89 297
-2%
83 094
-7%
85 319
+3%
76 735
-10%
73 819
-4%
74 193
+1%
66 010
-11%
60 247
-9%
52 543
-13%
49 220
-6%
50 212
+2%
62 697
+25%
75 700
+21%
82 444
+9%
96 148
+17%
(6 333)
N/A
(8 414)
-33%
(11 554)
-37%
78 653
N/A
89 549
+14%
89 608
+0%
88 479
-1%
76 673
-13%
61 204
-20%
60 870
-1%
64 423
+6%
77 660
+21%
83 511
+8%
85 127
+2%
88 078
+3%
89 134
+1%
104 124
+17%
108 159
+4%
113 711
+5%
109 641
-4%
101 680
-7%
100 071
-2%
100 949
+1%
115 417
+14%
139 093
+21%
166 707
+20%
192 427
+15%
209 284
+9%
224 987
+8%
231 594
+3%
224 560
-3%
214 304
-5%
189 783
-11%
168 351
-11%
162 921
-3%
179 032
+10%
194 218
+8%
213 034
+10%
216 942
+2%
215 130
-1%
235 169
+9%
264 918
+13%
288 085
+9%
296 077
+3%
278 446
-6%
253 277
-9%
258 783
+2%
253 229
-2%
244 983
-3%
240 938
-2%
228 461
-5%
232 112
+2%
235 545
+1%
223 685
-5%
217 994
-3%
218 161
+0%
223 486
+2%
258 468
+16%
Gross Profit
Cost of Revenue
(78 363)
(73 779)
(71 520)
(66 411)
(68 343)
(62 102)
(59 826)
(59 553)
(51 730)
(46 927)
(42 212)
(41 691)
(40 600)
(51 561)
(61 001)
(66 441)
(74 053)
7 108
8 025
11 627
(59 178)
(69 518)
(68 516)
(67 315)
(58 230)
(44 031)
(44 069)
(46 314)
(58 009)
(63 051)
(63 850)
(66 926)
(64 826)
(75 012)
(75 280)
(77 027)
(76 506)
(67 742)
(65 324)
(65 457)
(76 180)
(94 354)
(114 984)
(133 004)
(141 553)
(150 610)
(156 771)
(149 865)
(144 535)
(124 364)
(107 309)
(102 679)
(110 767)
(120 285)
(131 378)
(134 491)
(135 379)
(150 394)
(176 197)
(192 084)
(229 627)
(227 144)
(212 887)
(227 667)
(203 623)
(199 653)
(199 056)
(190 491)
(195 746)
(199 164)
(193 608)
(192 804)
(192 842)
(196 984)
(230 125)
Gross Profit
15 254
N/A
17 303
+13%
17 777
+3%
16 683
-6%
16 976
+2%
14 632
-14%
13 994
-4%
14 641
+5%
14 279
-2%
13 320
-7%
10 331
-22%
7 530
-27%
9 612
+28%
11 137
+16%
14 699
+32%
16 002
+9%
22 096
+38%
774
-96%
(390)
N/A
72
N/A
19 476
+26 950%
20 031
+3%
21 091
+5%
21 163
+0%
18 443
-13%
17 172
-7%
16 801
-2%
18 108
+8%
19 651
+9%
20 459
+4%
21 276
+4%
21 152
-1%
24 308
+15%
29 113
+20%
32 880
+13%
36 685
+12%
33 136
-10%
33 938
+2%
34 747
+2%
35 493
+2%
39 237
+11%
44 740
+14%
51 724
+16%
59 424
+15%
67 731
+14%
74 378
+10%
74 824
+1%
74 695
0%
69 769
-7%
65 419
-6%
61 042
-7%
60 242
-1%
68 265
+13%
73 933
+8%
81 656
+10%
82 451
+1%
79 750
-3%
84 775
+6%
88 721
+5%
96 001
+8%
66 449
-31%
51 302
-23%
40 390
-21%
31 115
-23%
49 606
+59%
45 330
-9%
41 883
-8%
37 970
-9%
36 366
-4%
36 381
+0%
30 077
-17%
25 190
-16%
25 318
+1%
26 502
+5%
28 343
+7%
Operating Income
Operating Expenses
(8 741)
(9 220)
(9 760)
(9 542)
(10 785)
(10 772)
(9 921)
(10 514)
(12 026)
(11 684)
(11 441)
(9 995)
(9 353)
(9 396)
(10 806)
(11 278)
(16 654)
(1 284)
(658)
(1 030)
(15 802)
(16 162)
(16 674)
(17 125)
(15 017)
(15 034)
(15 281)
(15 552)
(16 261)
(16 766)
(17 894)
(18 644)
(19 659)
(20 976)
(22 501)
(23 655)
(24 564)
(24 017)
(25 853)
(27 120)
(30 341)
(32 118)
(33 416)
(35 970)
(37 769)
(40 600)
(40 694)
(41 269)
(43 671)
(46 673)
(46 819)
(48 909)
(44 282)
(45 529)
(46 699)
(46 291)
(47 528)
(48 516)
(47 584)
(49 174)
(22 760)
(14 679)
(11 328)
(2 866)
(20 570)
(20 105)
(18 489)
(16 910)
(18 977)
(18 766)
(18 305)
(16 447)
(15 344)
(16 310)
(15 544)
Selling, General & Administrative
(8 572)
(9 049)
(9 611)
(9 390)
(10 669)
(10 661)
(9 805)
(10 403)
(11 897)
(11 556)
(11 323)
(9 877)
(9 247)
(9 316)
(10 752)
(11 250)
(16 559)
(18 049)
(17 423)
(17 795)
(15 544)
(16 129)
(16 641)
(17 092)
(14 823)
(15 034)
(15 281)
(15 513)
(16 106)
(16 601)
(17 674)
(18 426)
(19 455)
(20 761)
(22 290)
(23 421)
(23 997)
(23 584)
(25 407)
(26 546)
(29 451)
(31 215)
(32 258)
(34 926)
(36 470)
(39 488)
(39 748)
(40 310)
(42 487)
(44 018)
(43 974)
(45 913)
(42 129)
(42 911)
(43 976)
(43 281)
(45 431)
(46 421)
(45 600)
(47 682)
(21 984)
(12 458)
(9 181)
(2 321)
(20 002)
(19 565)
(18 106)
(16 662)
(18 175)
(18 087)
(17 428)
(15 372)
(14 559)
(15 521)
(14 747)
Research & Development
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
0
0
0
0
0
0
0
0
(346)
0
(346)
(466)
(627)
0
(877)
0
(1 006)
0
(836)
(851)
(697)
0
0
0
(1 266)
(1 531)
(1 770)
(2 039)
(1 170)
(1 210)
(1 201)
(1 072)
(776)
(624)
(550)
(545)
(567)
(539)
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(169)
(171)
(149)
(153)
(116)
(112)
(117)
(111)
(129)
(129)
(119)
(120)
(105)
0
0
0
0
0
0
0
(259)
0
0
0
(194)
0
0
(39)
(156)
(127)
(183)
(181)
(203)
(212)
(208)
(231)
(222)
(88)
(100)
(108)
(263)
(275)
(281)
(287)
(293)
(291)
(294)
(292)
(488)
(496)
(766)
(932)
(887)
(1 089)
(956)
(974)
(926)
(885)
0
0
0
0
0
0
0
0
0
0
(803)
0
(1 001)
(1 199)
(785)
(789)
(798)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
(80)
(54)
(28)
(95)
16 765
16 765
16 765
0
(33)
(33)
(33)
0
0
0
0
0
(38)
(37)
(37)
0
(3)
(3)
(3)
0
(345)
0
0
0
(628)
0
(757)
0
(821)
184
184
0
(2 159)
(2 079)
(2 064)
0
0
3
3
0
0
(783)
(420)
0
(1 597)
(1 597)
0
0
0
(383)
(248)
0
(679)
124
124
0
0
0
Operating Income
6 513
N/A
8 082
+24%
8 017
-1%
7 140
-11%
6 191
-13%
3 861
-38%
4 072
+5%
4 126
+1%
2 254
-45%
1 634
-28%
(1 111)
N/A
(2 466)
-122%
259
N/A
1 741
+572%
3 894
+124%
4 726
+21%
5 441
+15%
(509)
N/A
(1 048)
-106%
(958)
+9%
3 673
N/A
3 868
+5%
4 417
+14%
4 038
-9%
3 426
-15%
2 139
-38%
1 520
-29%
2 556
+68%
3 390
+33%
3 692
+9%
3 381
-8%
2 507
-26%
4 649
+85%
8 136
+75%
10 377
+28%
13 028
+26%
8 571
-34%
9 921
+16%
8 895
-10%
8 374
-6%
8 896
+6%
12 623
+42%
18 309
+45%
23 454
+28%
29 962
+28%
33 776
+13%
34 128
+1%
33 425
-2%
26 098
-22%
18 747
-28%
14 224
-24%
11 335
-20%
23 983
+112%
28 405
+18%
34 958
+23%
36 161
+3%
32 223
-11%
36 261
+13%
41 139
+13%
46 827
+14%
43 689
-7%
36 624
-16%
29 061
-21%
28 249
-3%
29 037
+3%
25 225
-13%
23 394
-7%
21 060
-10%
17 388
-17%
17 614
+1%
11 771
-33%
8 743
-26%
9 974
+14%
10 192
+2%
12 798
+26%
Pre-Tax Income
Interest Income Expense
(667)
(567)
(603)
(679)
252
376
(2 035)
(4 344)
(5 950)
(8 462)
(5 719)
(3 089)
(1 835)
407
(53)
(713)
(591)
(467)
(679)
(644)
(1 253)
(1 289)
(1 145)
(913)
(1 608)
(797)
(850)
(1 656)
(1 388)
(1 779)
(2 536)
(1 261)
(256)
(146)
1 189
1 442
25
(354)
(857)
(2 458)
410
(1 541)
(457)
747
(3 064)
(458)
542
(463)
1 134
1 849
623
1 530
986
(123)
(1 033)
(1 080)
(3 891)
(1 829)
(1 067)
(123)
3 738
598
(1 432)
1 499
(3 834)
160
2 846
585
4 940
4 900
5 573
2 258
7 557
5 374
274
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(83)
0
0
0
0
0
0
0
(91)
0
0
0
(39)
0
0
0
(4)
0
0
0
0
0
0
0
0
0
0
0
184
0
0
0
(1 462)
0
0
0
0
0
0
(100)
(199)
(107)
0
(1 604)
(1 505)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(179)
(180)
(161)
(160)
19
0
(9)
(9)
(7)
0
0
0
12
0
0
0
0
0
0
0
(162)
0
0
0
(54)
0
0
1
(15)
0
(2)
(42)
(932)
(932)
(2 531)
0
(1 607)
(1 599)
0
0
(1 659)
0
0
(1 671)
(768)
0
(768)
(882)
(118)
(130)
0
(12)
(12)
0
0
0
(118)
(58)
0
0
26
(34)
(573)
(557)
(523)
(533)
(635)
0
(650)
(640)
1
2
(135)
0
(135)
Total Other Income
64
84
46
91
(28)
(81)
(54)
(181)
149
119
898
1 039
748
764
332
537
(62)
51
(309)
(30)
48
172
401
(668)
(48)
(526)
(420)
(102)
(401)
(19)
(393)
(170)
(107)
(245)
40
(2 649)
(449)
(442)
(649)
(638)
(507)
(2 192)
(2 220)
(378)
(88)
(837)
(52)
(125)
(128)
(73)
(124)
615
704
683
1 176
1 173
1 093
1 647
1 101
693
811
413
389
413
(552)
(346)
(202)
(1 049)
655
391
469
668
667
440
434
Pre-Tax Income
5 730
N/A
7 418
+29%
7 298
-2%
6 392
-12%
6 434
+1%
4 156
-35%
1 975
-52%
(407)
N/A
(3 554)
-773%
(6 709)
-89%
(5 930)
+12%
(4 515)
+24%
(817)
+82%
2 912
N/A
4 173
+43%
4 550
+9%
4 706
+3%
(923)
N/A
(2 034)
-120%
(1 631)
+20%
2 307
N/A
2 751
+19%
3 673
+34%
2 457
-33%
1 625
-34%
817
-50%
251
-69%
801
+219%
1 546
+93%
1 894
+23%
451
-76%
1 034
+129%
3 351
+224%
6 813
+103%
9 075
+33%
11 821
+30%
6 540
-45%
7 527
+15%
7 389
-2%
5 278
-29%
7 140
+35%
8 890
+25%
15 632
+76%
22 152
+42%
26 226
+18%
32 481
+24%
33 850
+4%
31 955
-6%
25 524
-20%
20 392
-20%
14 723
-28%
13 466
-9%
25 660
+91%
28 964
+13%
35 100
+21%
36 154
+3%
29 108
-19%
35 913
+23%
41 173
+15%
45 794
+11%
46 759
+2%
37 600
-20%
27 446
-27%
29 605
+8%
24 128
-19%
24 506
+2%
25 404
+4%
20 595
-19%
22 332
+8%
22 265
0%
17 814
-20%
11 671
-34%
18 064
+55%
16 006
-11%
13 371
-16%
Net Income
Tax Provision
(1 054)
(1 580)
(1 682)
(1 513)
(1 389)
(758)
(83)
130
1 169
1 361
1 596
1 522
611
277
26
(7)
(199)
334
397
(77)
6
(234)
(448)
260
(381)
(166)
113
(113)
341
202
277
325
(149)
(697)
(1 689)
(1 995)
(669)
(518)
(15)
(105)
(1 419)
(1 928)
(3 373)
(4 268)
(3 970)
(4 822)
(5 012)
(4 966)
(4 963)
(4 245)
(3 396)
(3 315)
(4 398)
(5 317)
(6 592)
(6 911)
(8 566)
(10 111)
(11 377)
(11 594)
(8 603)
(6 369)
(3 700)
(4 848)
(4 539)
(4 500)
(5 046)
(3 755)
(4 102)
(4 153)
(2 833)
(1 523)
(2 559)
(2 404)
(2 064)
Income from Continuing Operations
4 676
5 835
5 613
4 877
5 045
3 398
1 892
(277)
(2 384)
(5 348)
(4 334)
(2 993)
(205)
3 189
4 199
4 543
4 507
(589)
(1 637)
(1 709)
2 313
2 515
3 223
2 716
1 243
651
364
688
1 887
2 097
729
1 361
3 201
6 117
7 387
9 826
5 871
7 008
7 373
5 172
5 720
6 962
12 260
17 885
22 257
27 660
28 838
26 990
20 561
16 147
11 327
10 150
21 262
23 647
28 508
29 242
20 542
25 802
29 796
34 200
38 156
31 231
23 746
24 756
19 589
20 006
20 358
16 840
18 230
18 112
14 980
10 148
15 505
13 601
11 307
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(92)
0
0
0
(144)
(32)
(103)
(274)
(61)
(177)
(133)
(33)
(123)
(31)
19
181
352
407
498
567
808
905
1 082
1 314
1 160
1 252
1 320
1 211
1 318
1 265
1 084
1 028
1 879
1 788
1 785
1 754
760
759
759
230
496
311
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29
0
0
Net Income (Common)
4 676
N/A
5 835
+25%
5 613
-4%
4 877
-13%
5 045
+3%
3 398
-33%
1 892
-44%
(277)
N/A
(2 384)
-761%
(5 348)
-124%
(4 334)
+19%
(2 993)
+31%
(205)
+93%
3 189
N/A
4 199
+32%
4 543
+8%
4 415
-3%
(589)
N/A
(1 637)
-178%
(1 709)
-4%
2 169
N/A
2 483
+14%
3 120
+26%
2 442
-22%
1 183
-52%
475
-60%
231
-51%
655
+184%
1 765
+169%
2 064
+17%
747
-64%
1 541
+106%
2 432
+58%
5 089
+109%
6 077
+19%
7 715
+27%
3 255
-58%
3 247
0%
4 164
+28%
3 068
-26%
6 428
+110%
7 760
+21%
13 123
+69%
18 636
+42%
23 575
+27%
28 923
+23%
29 921
+3%
28 017
-6%
22 440
-20%
17 935
-20%
13 112
-27%
11 904
-9%
22 022
+85%
24 406
+11%
29 266
+20%
29 472
+1%
21 038
-29%
26 114
+24%
29 934
+15%
34 670
+16%
38 156
+10%
31 231
-18%
23 746
-24%
24 756
+4%
19 589
-21%
20 006
+2%
20 358
+2%
16 840
-17%
18 230
+8%
18 112
-1%
14 980
-17%
10 148
-32%
15 533
+53%
13 630
-12%
11 336
-17%
EPS (Diluted)
222.66
N/A
243.12
+9%
311.83
+28%
203.2
-35%
210.2
+3%
161.8
-23%
90.09
-44%
-13.2
N/A
-113.52
-760%
-267.39
-136%
-180.58
+32%
-142.52
+21%
-10.25
+93%
144.95
N/A
174.95
+21%
181.72
+4%
191.95
+6%
-25.6
N/A
-68.2
-166%
-74.3
-9%
83.42
N/A
95.5
+14%
115.55
+21%
53.08
-54%
35.84
-32%
16.37
-54%
12.15
-26%
32.75
+170%
50.42
+54%
68.8
+36%
32.47
-53%
51.36
+58%
97.28
+89%
188.48
+94%
217.03
+15%
266.03
+23%
116.25
-56%
108.23
-7%
138.8
+28%
102.26
-26%
214.26
+110%
258.66
+21%
437.43
+69%
642.62
+47%
785.83
+22%
997.34
+27%
1 031.75
+3%
966.1
-6%
773.79
-20%
618.44
-20%
452.13
-27%
410.48
-9%
759.37
+85%
841.58
+11%
1 009.17
+20%
1 016.27
+1%
725.44
-29%
900.48
+24%
1 017.59
+13%
1 178.6
+16%
1 297.13
+10%
1 061.71
-18%
807.24
-24%
841.59
+4%
665.93
-21%
680.1
+2%
692.06
+2%
572.48
-17%
619.73
+8%
615.73
-1%
509.26
-17%
344.99
-32%
528.06
+53%
463.35
-12%
385.37
-17%

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 301,400+ 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

© 2025 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.