First Time Loading...
H

Heerim Architects & Planners
KOSDAQ:037440

Watchlist Manager
Heerim Architects & Planners
KOSDAQ:037440
Watchlist
Price: 6 320 KRW 0.32% Market Closed
Updated: May 16, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

228.7B
+3%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+12%
5 Years
+35%
7 Years
+64%
10 Years
+53%
7.4B
-11%
Operating Income
Growth Rates:
1 Year
-27%
3 Years
-19%
5 Years
+8%
7 Years
+37%
10 Years
+3%
6.2B
+38%
Net Income
Growth Rates:
1 Year
-14%
3 Years
+26%
5 Years
+56%
7 Years
+188%
10 Years
+373%

Earnings Waterfall
Heerim Architects & Planners

Revenue
228.7B KRW
Cost of Revenue
-199.2B KRW
Gross Profit
29.4B KRW
Operating Expenses
-22.1B KRW
Operating Income
7.4B KRW
Other Expenses
-1.2B KRW
Net Income
6.2B KRW

Income Statement
Heerim Architects & Planners

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
149 638
N/A
147 370
-2%
144 239
-2%
141 167
-2%
135 642
-4%
133 853
-1%
129 332
-3%
128 216
-1%
135 771
+6%
135 691
0%
137 529
+1%
141 475
+3%
139 773
-1%
142 614
+2%
147 175
+3%
152 171
+3%
159 494
+5%
161 486
+1%
167 538
+4%
167 265
0%
169 470
+1%
170 532
+1%
172 479
+1%
174 373
+1%
178 561
+2%
182 897
+2%
186 226
+2%
195 679
+5%
203 869
+4%
206 481
+1%
209 197
+1%
208 460
0%
212 092
+2%
214 599
+1%
220 969
+3%
224 596
+2%
221 067
-2%
224 566
+2%
222 782
-1%
221 805
0%
228 652
+3%
Gross Profit
Cost of Revenue
(127 726)
(127 321)
(127 219)
(123 537)
(127 325)
(121 621)
(113 587)
(111 062)
(108 612)
(109 387)
(111 550)
(115 424)
(119 441)
(121 107)
(124 564)
(128 533)
(131 326)
(133 266)
(138 982)
(138 781)
(142 106)
(143 747)
(146 841)
(150 772)
(153 776)
(158 120)
(161 062)
(169 095)
(177 648)
(179 961)
(182 605)
(183 558)
(187 044)
(190 114)
(195 796)
(196 847)
(194 766)
(197 806)
(197 290)
(196 769)
(199 207)
Gross Profit
21 913
N/A
20 050
-9%
17 021
-15%
17 630
+4%
8 316
-53%
12 231
+47%
15 743
+29%
17 153
+9%
27 159
+58%
26 303
-3%
25 978
-1%
26 051
+0%
20 331
-22%
21 507
+6%
22 612
+5%
23 639
+5%
28 168
+19%
28 221
+0%
28 557
+1%
28 484
0%
27 364
-4%
26 785
-2%
25 638
-4%
23 601
-8%
24 785
+5%
24 778
0%
25 165
+2%
26 585
+6%
26 222
-1%
26 520
+1%
26 591
+0%
24 902
-6%
25 048
+1%
24 485
-2%
25 173
+3%
27 750
+10%
26 301
-5%
26 759
+2%
25 492
-5%
25 036
-2%
29 445
+18%
Operating Income
Operating Expenses
(14 784)
(15 438)
(15 077)
(15 338)
(18 176)
(19 035)
(20 169)
(21 463)
(20 205)
(19 794)
(19 407)
(18 450)
(14 934)
(15 347)
(16 618)
(17 782)
(19 484)
(20 459)
(20 428)
(20 945)
(20 564)
(19 998)
(18 986)
(17 823)
(17 551)
(18 101)
(18 598)
(18 572)
(17 076)
(16 931)
(16 879)
(15 886)
(16 764)
(14 974)
(15 889)
(17 247)
(16 174)
(16 818)
(15 180)
(16 733)
(22 069)
Selling, General & Administrative
(13 053)
(12 737)
(11 704)
(12 245)
(15 470)
(15 903)
(17 462)
(18 680)
(17 889)
(17 541)
(18 166)
(17 851)
(12 488)
(14 537)
(15 169)
(16 333)
(16 045)
(20 460)
(20 428)
(20 945)
(17 421)
(19 999)
(18 987)
(17 825)
(13 168)
(18 102)
(18 599)
(18 572)
(12 100)
(16 932)
(16 880)
(15 887)
(11 867)
(14 974)
(15 889)
(17 247)
(11 884)
(16 818)
(15 180)
(16 733)
(17 194)
Research & Development
(1 642)
(2 098)
(2 541)
(2 152)
(2 138)
(2 227)
(2 145)
(2 271)
(1 866)
(1 857)
0
0
(2 107)
(1 214)
0
0
(2 531)
0
0
0
(2 162)
0
0
0
(2 894)
0
0
0
(3 399)
0
0
0
(3 368)
0
0
0
(3 379)
0
0
0
(3 975)
Depreciation & Amortization
(89)
(134)
(362)
(472)
(568)
(684)
(560)
(509)
(450)
(394)
0
0
(338)
(236)
0
0
(908)
0
0
0
(981)
0
0
0
(1 488)
0
0
0
(1 578)
0
0
0
(1 530)
0
0
0
(911)
0
0
0
(900)
Other Operating Expenses
0
(469)
(470)
(469)
0
(221)
0
(3)
0
0
(1 241)
(599)
0
640
(1 449)
(1 449)
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
Operating Income
7 128
N/A
4 611
-35%
1 943
-58%
2 291
+18%
(9 859)
N/A
(6 802)
+31%
(4 423)
+35%
(4 307)
+3%
6 954
N/A
6 511
-6%
6 572
+1%
7 602
+16%
5 398
-29%
6 159
+14%
5 992
-3%
5 855
-2%
8 684
+48%
7 761
-11%
8 129
+5%
7 539
-7%
6 800
-10%
6 786
0%
6 651
-2%
5 776
-13%
7 235
+25%
6 676
-8%
6 565
-2%
8 013
+22%
9 145
+14%
9 589
+5%
9 713
+1%
9 016
-7%
8 284
-8%
9 511
+15%
9 284
-2%
10 503
+13%
10 127
-4%
9 941
-2%
10 313
+4%
8 303
-19%
7 376
-11%
Pre-Tax Income
Interest Income Expense
(2 634)
(3 304)
(4 024)
(2 576)
(2 253)
(2 123)
(1 515)
(1 144)
(2 075)
(2 386)
(2 618)
(4 101)
(2 146)
(2 948)
(2 617)
(1 551)
(3 671)
(2 542)
(2 168)
(2 384)
(1 130)
(1 061)
(1 719)
(1 145)
(1 589)
(1 424)
(1 652)
(2 496)
(2 855)
(2 999)
(2 708)
(1 899)
(701)
(775)
387
1 930
(384)
(217)
(1 073)
(2 338)
249
Non-Reccuring Items
(469)
0
0
0
(219)
0
(242)
(219)
(117)
(117)
0
0
(71)
0
0
0
(11)
0
0
0
0
0
0
0
(186)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(58)
Gain/Loss on Disposition of Assets
0
0
3
3
(4)
0
6
6
(167)
(165)
0
0
10
0
0
0
0
0
0
0
(6)
0
0
0
18
0
0
0
39
0
0
0
(4)
0
0
0
(457)
0
0
0
(7)
Total Other Income
(958)
(775)
(729)
(573)
(249)
(289)
(334)
(242)
(566)
(483)
(692)
(685)
(160)
(259)
(116)
(235)
(263)
(247)
(273)
(162)
(261)
(159)
(424)
(427)
(584)
(871)
(631)
(641)
(188)
179
207
232
497
278
346
462
432
409
(413)
(22)
(317)
Pre-Tax Income
3 066
N/A
531
-83%
(2 808)
N/A
(854)
+70%
(12 585)
-1 374%
(9 214)
+27%
(6 508)
+29%
(5 906)
+9%
4 030
N/A
3 361
-17%
3 262
-3%
2 816
-14%
3 031
+8%
2 950
-3%
3 259
+10%
4 069
+25%
4 739
+16%
4 973
+5%
5 688
+14%
4 994
-12%
5 403
+8%
5 568
+3%
4 510
-19%
4 205
-7%
4 894
+16%
4 381
-10%
4 282
-2%
4 875
+14%
6 141
+26%
6 767
+10%
7 210
+7%
7 348
+2%
8 075
+10%
9 013
+12%
10 017
+11%
12 895
+29%
9 718
-25%
10 133
+4%
8 828
-13%
5 943
-33%
7 244
+22%
Net Income
Tax Provision
(1 759)
(1 596)
(2 133)
(1 134)
(1 376)
(1 674)
(955)
(1 508)
(381)
(193)
(205)
(278)
(884)
(883)
(784)
(927)
(1 036)
(1 099)
(1 250)
(1 152)
(1 446)
(1 494)
(1 284)
(1 030)
(1 322)
(1 196)
(1 296)
(1 472)
(1 404)
(1 554)
(1 544)
(1 575)
(1 894)
(2 204)
(2 417)
(3 250)
(2 576)
(2 586)
(2 273)
(1 225)
(866)
Income from Continuing Operations
1 307
(1 066)
(4 942)
(1 990)
(13 961)
(10 890)
(7 465)
(7 416)
3 649
3 167
3 056
2 538
2 148
2 067
2 475
3 141
3 703
3 874
4 438
3 843
3 957
4 074
3 226
3 175
3 571
3 184
2 985
3 402
4 737
5 215
5 667
5 774
6 182
6 809
7 601
9 645
7 141
7 547
6 554
4 718
6 377
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
7
7
110
180
275
275
173
102
0
0
0
10
68
55
13
3
(55)
(233)
(202)
Net Income (Common)
1 307
N/A
(1 066)
N/A
(4 942)
-364%
(1 990)
+60%
(13 961)
-602%
(10 890)
+22%
(7 465)
+31%
(7 416)
+1%
3 649
N/A
3 167
-13%
3 056
-4%
2 538
-17%
2 148
-15%
2 067
-4%
2 475
+20%
3 141
+27%
3 703
+18%
3 874
+5%
4 438
+15%
3 843
-13%
3 957
+3%
4 074
+3%
3 233
-21%
3 183
-2%
3 682
+16%
3 365
-9%
3 261
-3%
3 677
+13%
4 910
+34%
5 317
+8%
5 667
+7%
5 775
+2%
6 182
+7%
6 819
+10%
7 669
+12%
9 699
+26%
7 155
-26%
7 550
+6%
6 499
-14%
4 485
-31%
6 176
+38%
EPS (Diluted)
100.53
N/A
-82
N/A
-380.15
-364%
-153.07
+60%
-1 073.92
-602%
-837.69
+22%
-574.23
+31%
-570.46
+1%
243.26
N/A
243.61
+0%
235.07
-4%
195.23
-17%
165.23
-15%
159
-4%
190.38
+20%
241.61
+27%
246.86
+2%
298
+21%
317
+6%
295.61
-7%
263.8
-11%
313.38
+19%
248.69
-21%
795.75
+220%
245.46
-69%
258.84
+5%
250.84
-3%
282.84
+13%
377.69
+34%
421.14
+12%
448.9
+7%
457.4
+2%
489.67
+7%
540.16
+10%
607.46
+12%
768.3
+26%
566.72
-26%
598.03
+6%
518.15
-13%
324.76
-37%
489.17
+51%

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 137,800+ 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.