First Time Loading...
I

InBody Co Ltd
KOSDAQ:041830

Watchlist Manager
InBody Co Ltd
KOSDAQ:041830
Watchlist
Price: 26 850 KRW -0.19% Market Closed
Updated: May 21, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

170.4B
-0.7%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+59%
5 Years
+71%
7 Years
+113%
10 Years
+363%
38.3B
-12%
Operating Income
Growth Rates:
1 Year
-6%
3 Years
+101%
5 Years
+62%
7 Years
+74%
10 Years
+490%
36.7B
+4%
Net Income
Growth Rates:
1 Year
+9%
3 Years
+110%
5 Years
+87%
7 Years
+116%
10 Years
+493%

Earnings Waterfall
InBody Co Ltd

Revenue
170.4B KRW
Cost of Revenue
-37.9B KRW
Gross Profit
132.5B KRW
Operating Expenses
-94.1B KRW
Operating Income
38.3B KRW
Other Expenses
-1.6B KRW
Net Income
36.7B KRW

Income Statement
InBody 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
36 786
N/A
39 830
+8%
42 965
+8%
45 497
+6%
48 940
+8%
52 054
+6%
54 676
+5%
61 594
+13%
68 949
+12%
76 561
+11%
80 356
+5%
79 954
-1%
79 848
0%
76 805
-4%
80 005
+4%
86 462
+8%
93 254
+8%
95 338
+2%
98 353
+3%
98 926
+1%
99 635
+1%
106 382
+7%
110 792
+4%
113 405
+2%
117 059
+3%
116 393
-1%
107 806
-7%
109 493
+2%
107 122
-2%
112 334
+5%
125 036
+11%
128 762
+3%
137 837
+7%
143 399
+4%
149 075
+4%
154 925
+4%
160 004
+3%
164 431
+3%
165 663
+1%
171 523
+4%
170 351
-1%
Gross Profit
Cost of Revenue
(10 649)
(11 886)
(12 225)
(12 942)
(14 435)
(14 997)
(15 712)
(17 903)
(19 520)
(22 623)
(23 266)
(22 444)
(22 012)
(20 116)
(20 463)
(22 384)
(23 793)
(24 735)
(25 769)
(24 891)
(26 705)
(30 041)
(31 054)
(31 106)
(30 801)
(29 100)
(29 508)
(31 529)
(29 671)
(30 798)
(32 041)
(33 125)
(36 517)
(37 372)
(38 655)
(40 798)
(38 932)
(39 974)
(38 901)
(37 249)
(37 896)
Gross Profit
26 140
N/A
27 947
+7%
30 742
+10%
32 556
+6%
34 506
+6%
37 056
+7%
38 964
+5%
43 691
+12%
49 429
+13%
53 939
+9%
57 090
+6%
57 510
+1%
57 836
+1%
56 690
-2%
59 544
+5%
64 079
+8%
69 461
+8%
70 602
+2%
72 582
+3%
74 034
+2%
72 931
-1%
76 341
+5%
79 737
+4%
82 298
+3%
86 257
+5%
87 293
+1%
78 299
-10%
77 965
0%
77 451
-1%
81 537
+5%
92 996
+14%
95 639
+3%
101 320
+6%
106 028
+5%
110 420
+4%
114 127
+3%
121 072
+6%
124 456
+3%
126 762
+2%
134 274
+6%
132 455
-1%
Operating Income
Operating Expenses
(19 637)
(20 423)
(21 074)
(22 459)
(24 410)
(26 185)
(27 105)
(28 551)
(29 422)
(30 335)
(32 388)
(34 085)
(35 795)
(38 237)
(40 314)
(42 471)
(44 560)
(45 622)
(46 840)
(48 020)
(49 254)
(50 743)
(52 280)
(54 352)
(58 632)
(60 755)
(59 659)
(60 243)
(58 354)
(57 781)
(60 883)
(62 448)
(65 468)
(68 907)
(72 083)
(76 132)
(80 368)
(84 726)
(88 258)
(90 862)
(94 107)
Selling, General & Administrative
(19 638)
(20 424)
(20 129)
(21 514)
(20 249)
(23 771)
(24 361)
(24 941)
(23 658)
(24 005)
(25 661)
(26 415)
(29 388)
(30 986)
(32 753)
(34 698)
(36 257)
(38 289)
(39 970)
(41 494)
(42 895)
(44 285)
(45 010)
(46 531)
(50 247)
(50 812)
(50 519)
(50 573)
(48 984)
(48 754)
(51 011)
(51 916)
(53 970)
(56 875)
(59 684)
(63 777)
(67 647)
(71 479)
(74 912)
(77 292)
(80 455)
Research & Development
0
0
(744)
0
(3 392)
(2 005)
(2 324)
(2 619)
(4 882)
(5 011)
(5 381)
(6 423)
(5 377)
(5 966)
(6 463)
(6 714)
(7 250)
(6 292)
(5 803)
(5 395)
(5 211)
(5 300)
(5 249)
(5 324)
(5 243)
(5 948)
(5 536)
(6 024)
(5 801)
(5 529)
(6 382)
(6 968)
(8 062)
(8 523)
(8 834)
(8 719)
(8 779)
(9 212)
(9 176)
(9 341)
(9 311)
Depreciation & Amortization
0
0
(202)
0
(769)
(410)
(421)
(993)
(882)
(1 320)
(1 347)
(1 052)
(1 030)
(1 090)
(1 099)
(1 060)
(1 053)
(1 042)
(1 067)
(1 131)
(1 148)
(1 158)
(2 020)
(2 496)
(3 141)
(3 795)
(3 542)
(3 584)
(3 570)
(3 498)
(3 491)
(3 564)
(3 436)
(3 509)
(3 565)
(3 637)
(3 942)
(4 053)
(4 189)
(4 248)
(4 341)
Other Operating Expenses
0
0
0
(945)
0
0
0
0
0
0
0
(195)
0
(195)
0
0
0
0
0
0
0
0
0
0
0
(200)
(62)
(62)
0
0
0
0
0
0
0
0
0
18
19
19
0
Operating Income
6 500
N/A
7 522
+16%
9 668
+29%
10 098
+4%
10 095
0%
10 873
+8%
11 860
+9%
15 141
+28%
20 008
+32%
23 603
+18%
24 701
+5%
23 424
-5%
22 041
-6%
18 452
-16%
19 228
+4%
21 606
+12%
24 900
+15%
24 980
+0%
25 743
+3%
26 015
+1%
23 677
-9%
25 597
+8%
27 456
+7%
27 945
+2%
27 626
-1%
26 538
-4%
18 640
-30%
17 722
-5%
19 097
+8%
23 755
+24%
32 112
+35%
33 190
+3%
35 852
+8%
37 121
+4%
38 337
+3%
37 995
-1%
40 704
+7%
39 730
-2%
38 504
-3%
43 412
+13%
38 348
-12%
Pre-Tax Income
Interest Income Expense
551
559
286
345
643
474
852
1 223
668
101
251
(1 158)
865
(129)
72
1 326
(1 589)
0
(104)
(643)
683
751
587
1 260
696
1 564
1 059
417
3
(707)
(329)
662
1 494
1 685
2 811
5 193
1 628
2 508
1 675
169
5 409
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
(195)
0
(195)
0
0
0
0
0
0
0
0
0
(138)
(138)
(199)
0
0
0
0
(0)
0
(31)
(0)
0
(0)
30
(7)
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
(101)
0
0
2
39
(1 541)
(1 564)
(1 544)
(1 718)
(136)
(112)
(147)
(130)
(131)
(219)
(206)
(86)
(81)
83
97
(42)
(45)
(196)
(244)
(189)
105
189
224
337
0
30
29
(21)
(54)
(38)
(33)
119
Total Other Income
3
(81)
(314)
(7)
29
(23)
63
206
58
52
(148)
(255)
(185)
(53)
(11)
136
227
240
257
311
314
308
449
358
138
320
240
159
1 757
1 685
3 226
3 424
1 651
1 632
(25)
(14)
187
245
424
342
721
Pre-Tax Income
7 055
N/A
8 000
+13%
9 640
+21%
10 437
+8%
10 666
+2%
11 324
+6%
12 776
+13%
16 572
+30%
20 772
+25%
22 215
+7%
23 044
+4%
20 466
-11%
20 808
+2%
18 134
-13%
19 177
+6%
22 921
+20%
23 409
+2%
25 090
+7%
25 678
+2%
25 478
-1%
24 588
-3%
26 575
+8%
28 437
+7%
29 523
+4%
28 220
-4%
28 377
+1%
19 743
-30%
18 053
-9%
20 668
+14%
24 837
+20%
35 197
+42%
37 469
+6%
39 334
+5%
40 438
+3%
41 152
+2%
43 233
+5%
42 491
-2%
42 430
0%
40 566
-4%
43 890
+8%
44 598
+2%
Net Income
Tax Provision
(861)
(940)
(1 277)
(1 275)
(1 787)
(2 021)
(2 153)
(2 762)
(3 457)
(3 846)
(3 876)
(3 610)
(3 819)
(3 558)
(4 315)
(5 411)
(4 078)
(4 552)
(4 060)
(3 655)
(5 036)
(5 247)
(6 332)
(8 413)
(7 814)
(8 486)
(6 185)
(3 530)
(3 114)
(2 190)
(4 645)
(5 775)
(5 352)
(6 386)
(6 812)
(6 761)
(8 665)
(8 323)
(8 094)
(8 607)
(8 037)
Income from Continuing Operations
6 194
7 060
8 362
9 160
8 879
9 301
10 621
13 810
17 315
18 369
19 169
16 856
16 989
14 576
14 862
17 511
19 331
20 538
21 618
21 822
19 551
21 327
22 104
21 108
20 406
19 890
13 557
14 523
17 555
22 648
30 552
31 694
33 982
34 051
34 340
36 473
33 826
34 107
32 471
35 283
36 561
Income to Minority Interest
0
0
0
0
0
0
(7)
(9)
(4)
(11)
(5)
(4)
(2)
(2)
(3)
(5)
(9)
32
68
96
119
72
84
56
22
79
2
(31)
(37)
(28)
4
36
51
(13)
(10)
(8)
(11)
5
57
93
162
Net Income (Common)
6 194
N/A
7 060
+14%
8 362
+18%
9 160
+10%
8 879
-3%
9 301
+5%
10 614
+14%
13 801
+30%
17 311
+25%
18 358
+6%
19 164
+4%
16 852
-12%
16 987
+1%
14 574
-14%
14 859
+2%
17 506
+18%
19 322
+10%
20 570
+6%
21 686
+5%
21 917
+1%
19 671
-10%
21 398
+9%
22 187
+4%
21 164
-5%
20 428
-3%
19 969
-2%
13 560
-32%
14 493
+7%
17 518
+21%
22 621
+29%
30 556
+35%
31 729
+4%
34 033
+7%
34 038
+0%
34 329
+1%
36 465
+6%
33 816
-7%
34 112
+1%
32 528
-5%
35 376
+9%
36 723
+4%
EPS (Diluted)
442.42
N/A
504.28
+14%
597.28
+18%
654.28
+10%
634.21
-3%
664.35
+5%
758.14
+14%
985.78
+30%
1 236.5
+25%
1 311.28
+6%
1 368.85
+4%
1 203.71
-12%
1 213.35
+1%
1 041
-14%
1 143
+10%
1 346.61
+18%
1 380.14
+2%
1 582.3
+15%
1 668.15
+5%
1 685.92
+1%
1 513.15
-10%
1 646
+9%
1 706.69
+4%
1 628
-5%
1 571.38
-3%
1 536.07
-2%
1 043.07
-32%
1 114.84
+7%
1 347.53
+21%
1 736.46
+29%
2 345.62
+35%
2 435.69
+4%
2 612.57
+7%
2 612.94
+0%
2 635.28
+1%
2 799.21
+6%
2 595.83
-7%
2 618.61
+1%
2 497
-5%
2 715.63
+9%
2 819
+4%

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 139,300+ 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.