D

Daea TI Co Ltd
KOSDAQ:045390

Watchlist Manager
Daea TI Co Ltd
KOSDAQ:045390
Watchlist
Price: 4 120 KRW -4.85%
Market Cap: 290.3B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+51%
5Y
+45%
10Y
+119%
Operating Income
+
3Y
-5%
5Y
+989%
10Y
+72%
Net Income
+
3Y
+353%
5Y
+2 074%
10Y
+283%

Earnings Waterfall
Daea TI Co Ltd

Revenue
171.8B KRW
Cost of Revenue
-144.4B KRW
Gross Profit
27.4B KRW
Operating Expenses
-18.2B KRW
Operating Income
9.3B KRW
Other Expenses
10.3B KRW
Net Income
19.5B KRW

Income Statement
Daea TI Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Jun-2006 Sep-2006 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
0
10
11
39
74
177
564
895
1 201
1 502
1 472
1 707
1 842
1 891
1 767
1 520
1 176
773
522
398
323
323
274
239
348
460
530
675
680
684
601
517
355
187
100
15
8
0
5
0
5
5
0
0
0
1
24
34
35
33
13
34
65
99
130
126
123
118
120
111
101
212
328
460
764
953
1 275
1 584
1 707
1 893
2 051
2 279
2 399
3 092
2 630
0
0
Revenue
7 551
N/A
10 670
+41%
13 442
+26%
20 228
+50%
24 524
+21%
24 500
0%
42 601
+74%
44 457
+4%
48 592
+9%
50 493
+4%
43 793
-13%
47 553
+9%
58 644
+23%
67 840
+16%
64 648
-5%
67 141
+4%
65 298
-3%
59 709
-9%
87 173
+46%
84 314
-3%
73 154
-13%
73 149
0%
64 811
-11%
67 405
+4%
70 434
+4%
71 705
+2%
56 179
-22%
56 068
0%
58 600
+5%
58 514
0%
64 109
+10%
69 116
+8%
74 984
+8%
78 315
+4%
84 914
+8%
81 247
-4%
78 367
-4%
81 997
+5%
82 628
+1%
87 802
+6%
91 770
+5%
97 427
+6%
99 037
+2%
99 210
+0%
103 224
+4%
98 016
-5%
85 793
-12%
91 207
+6%
87 932
-4%
93 375
+6%
102 693
+10%
98 102
-4%
107 268
+9%
107 216
0%
114 212
+7%
118 226
+4%
118 213
0%
122 282
+3%
132 308
+8%
131 925
0%
154 042
+17%
148 962
-3%
116 253
-22%
141 141
+21%
114 145
-19%
109 630
-4%
105 548
-4%
101 533
-4%
105 016
+3%
116 840
+11%
112 335
-4%
117 495
+5%
117 506
+0%
120 350
+2%
149 149
+24%
162 575
+9%
171 799
+6%
Gross Profit
Cost of Revenue
(6 335)
(8 991)
(11 153)
(16 679)
(20 277)
(19 799)
(32 957)
(32 438)
(34 943)
(36 319)
(33 775)
(37 228)
(47 690)
(55 779)
(51 862)
(53 895)
(50 351)
(45 646)
(62 393)
(59 241)
(50 762)
(51 000)
(45 391)
(46 811)
(48 454)
(48 172)
(37 666)
(37 133)
(39 920)
(39 680)
(46 052)
(51 473)
(56 954)
(60 366)
(66 584)
(62 455)
(59 053)
(62 754)
(63 227)
(66 844)
(70 208)
(72 732)
(71 166)
(71 379)
(72 189)
(68 203)
(64 664)
(70 253)
(70 797)
(76 856)
(79 443)
(75 668)
(82 168)
(81 712)
(89 270)
(92 572)
(92 401)
(96 238)
(106 053)
(106 663)
(125 566)
(122 699)
(94 966)
(114 742)
(92 581)
(87 900)
(84 007)
(80 930)
(84 376)
(93 818)
(92 697)
(97 045)
(96 101)
(98 937)
(124 699)
(136 498)
(144 355)
Gross Profit
1 216
N/A
1 682
+38%
2 288
+36%
3 550
+55%
4 248
+20%
4 702
+11%
9 644
+105%
12 022
+25%
13 651
+14%
14 176
+4%
10 018
-29%
10 325
+3%
10 955
+6%
12 062
+10%
12 786
+6%
13 247
+4%
14 948
+13%
14 065
-6%
24 779
+76%
25 075
+1%
22 393
-11%
22 150
-1%
19 420
-12%
20 595
+6%
21 981
+7%
23 533
+7%
18 513
-21%
18 935
+2%
18 679
-1%
18 833
+1%
18 057
-4%
17 642
-2%
18 029
+2%
17 948
0%
18 330
+2%
18 792
+3%
19 315
+3%
19 244
0%
19 402
+1%
20 959
+8%
21 563
+3%
24 696
+15%
27 871
+13%
27 830
0%
31 034
+12%
29 812
-4%
21 129
-29%
20 955
-1%
17 135
-18%
16 519
-4%
23 250
+41%
22 433
-4%
25 100
+12%
25 504
+2%
24 943
-2%
25 654
+3%
25 812
+1%
26 044
+1%
26 255
+1%
25 262
-4%
28 476
+13%
26 262
-8%
21 287
-19%
26 399
+24%
21 563
-18%
21 730
+1%
21 541
-1%
20 603
-4%
20 640
+0%
23 022
+12%
19 638
-15%
20 451
+4%
21 405
+5%
21 413
+0%
24 450
+14%
26 078
+7%
27 444
+5%
Operating Income
Operating Expenses
(1 587)
(2 423)
(1 825)
(3 316)
(3 595)
(3 789)
(4 933)
(6 122)
(7 187)
(7 956)
(6 957)
(6 336)
(5 562)
(5 129)
(6 059)
(6 475)
(7 076)
(7 045)
(17 511)
(17 818)
(17 949)
(18 522)
(16 137)
(17 438)
(18 718)
(20 199)
(13 555)
(13 709)
(13 991)
(13 628)
(13 316)
(14 451)
(14 071)
(14 079)
(12 674)
(13 852)
(13 944)
(14 168)
(13 773)
(14 669)
(14 969)
(14 991)
(13 832)
(14 739)
(14 635)
(14 511)
(14 007)
(14 363)
(14 874)
(15 725)
(15 434)
(15 493)
(15 309)
(15 066)
(15 899)
(17 084)
(24 962)
(24 984)
(17 429)
(16 584)
(17 970)
(17 293)
(11 680)
(14 564)
(11 771)
(11 614)
(11 993)
(12 577)
(13 660)
(15 311)
(16 077)
(16 850)
(16 862)
(16 353)
(16 541)
(17 643)
(18 188)
Selling, General & Administrative
(1 346)
(2 019)
(1 336)
(2 667)
(2 848)
(3 123)
(4 184)
(4 998)
(5 665)
(6 048)
(5 713)
(5 522)
(5 138)
(5 101)
(5 572)
(5 977)
(6 613)
(6 602)
(17 134)
(16 150)
(16 353)
(16 784)
(15 782)
(21 173)
(22 477)
(24 053)
(12 971)
(13 405)
(13 686)
(13 337)
(12 741)
(12 779)
(12 193)
(12 137)
(11 952)
(12 057)
(12 170)
(12 404)
(13 007)
(13 399)
(13 694)
(13 706)
(13 058)
(13 105)
(13 013)
(12 913)
(13 291)
(13 379)
(13 862)
(14 681)
(14 617)
(14 479)
(14 213)
(13 890)
(14 640)
(15 911)
(16 191)
(16 209)
(16 265)
(13 689)
(14 987)
(14 441)
(11 019)
(13 812)
(11 262)
(11 152)
(11 584)
(12 084)
(13 154)
(14 770)
(15 514)
(16 148)
(16 209)
(15 653)
(15 706)
(16 591)
(17 075)
Research & Development
0
0
(99)
(195)
(280)
(371)
(315)
(574)
(543)
(525)
(216)
(184)
(190)
(175)
(223)
(227)
(194)
(162)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(240)
(406)
(390)
(454)
(467)
(295)
(435)
(553)
(980)
(1 384)
(1 029)
(629)
(234)
146
(263)
(272)
(271)
(283)
(378)
(189)
0
0
(355)
0
0
(464)
(584)
0
0
(289)
(575)
(389)
(596)
(660)
(722)
(815)
(794)
(784)
(766)
(738)
(742)
(752)
(774)
(775)
(763)
(739)
(716)
(724)
(753)
(784)
(817)
(1 013)
(1 095)
(1 176)
(1 260)
(1 173)
(1 162)
(1 166)
(1 164)
(1 052)
(1 140)
(1 010)
(662)
(752)
(510)
(462)
(408)
(493)
(506)
(541)
(563)
(601)
(652)
(699)
(836)
(987)
(1 113)
Other Operating Expenses
0
0
0
0
0
0
0
3
0
0
0
0
0
0
0
0
0
0
0
(1 479)
(1 596)
(1 738)
0
3 735
3 759
4 318
0
(304)
(305)
0
0
(1 283)
(1 282)
(1 282)
0
(980)
(980)
(980)
0
(532)
(533)
(533)
0
(859)
(859)
(859)
0
(260)
(259)
(260)
0
0
0
0
0
0
(7 609)
(7 609)
0
(1 843)
(1 843)
(1 843)
0
0
0
0
0
0
0
0
0
(101)
0
0
0
(64)
0
Operating Income
(371)
N/A
(744)
-101%
464
N/A
233
-50%
652
+180%
912
+40%
4 711
+417%
5 897
+25%
6 463
+10%
6 219
-4%
3 061
-51%
3 989
+30%
5 391
+35%
6 931
+29%
6 727
-3%
6 772
+1%
7 872
+16%
7 019
-11%
7 269
+4%
7 253
0%
4 441
-39%
3 625
-18%
3 284
-9%
3 156
-4%
3 262
+3%
3 334
+2%
4 958
+49%
5 228
+5%
4 691
-10%
5 209
+11%
4 741
-9%
3 193
-33%
3 960
+24%
3 870
-2%
5 656
+46%
4 941
-13%
5 371
+9%
5 076
-5%
5 629
+11%
6 289
+12%
6 594
+5%
9 705
+47%
14 039
+45%
13 092
-7%
16 399
+25%
15 301
-7%
7 122
-53%
6 591
-7%
2 261
-66%
794
-65%
7 816
+884%
6 940
-11%
9 790
+41%
10 437
+7%
9 043
-13%
8 570
-5%
850
-90%
1 060
+25%
8 826
+733%
8 677
-2%
10 506
+21%
8 969
-15%
9 606
+7%
11 836
+23%
9 792
-17%
10 115
+3%
9 548
-6%
8 026
-16%
6 980
-13%
7 711
+10%
3 562
-54%
3 601
+1%
4 543
+26%
5 060
+11%
7 909
+56%
8 435
+7%
9 256
+10%
Pre-Tax Income
Interest Income Expense
(3 818)
(3 771)
44
(3 790)
161
72
(148)
(230)
(495)
(471)
(770)
(1 299)
(1 866)
(2 357)
(2 454)
(2 227)
(2 032)
(1 546)
(403)
860
1 426
1 534
(808)
(743)
(689)
(724)
397
259
224
181
(116)
92
139
351
525
502
628
696
761
845
932
858
319
204
103
170
779
701
1 150
1 318
604
1 068
648
697
1 167
643
835
260
871
1 338
1 568
2 233
106
(199)
(1 501)
(1 479)
(1 546)
(1 638)
(1 415)
(1 660)
1 089
855
812
893
1 119
1 971
4 319
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(83)
0
0
0
(8)
0
0
0
0
0
0
0
(1 461)
0
0
0
(979)
0
0
0
(532)
0
0
0
(858)
0
0
0
(259)
0
0
0
0
0
0
0
(7 632)
(7 609)
0
0
(1 843)
0
0
0
0
0
0
0
0
0
0
0
(101)
0
(101)
(101)
(64)
0
(67)
Gain/Loss on Disposition of Assets
(2)
(2)
(1)
(2)
1
0
2
0
0
0
0
0
2
2
2
2
0
0
0
0
0
0
0
0
0
0
5
0
0
151
147
150
151
16
21
34
0
21
48
37
37
46
16
11
13
4
1
0
(5)
0
(3)
19
24
21
61
41
38
31
11
30
68
87
121
126
59
82
32
23
109
80
98
111
64
63
93
70
68
Total Other Income
337
559
69
316
90
61
(520)
(420)
(529)
(339)
(517)
(517)
(768)
(915)
(1 639)
(1 677)
(2 036)
(2 431)
(84)
(970)
(324)
282
(769)
(958)
(787)
(997)
(21)
(101)
(213)
(671)
(120)
(58)
23
471
277
101
(70)
(62)
(107)
(186)
152
(164)
(38)
334
137
47
64
(25)
(252)
174
(910)
(831)
(815)
(815)
170
1 249
1 541
1 724
899
54
408
574
50
84
(16)
79
1 964
2 912
3 289
3 787
3 737
3 546
4 252
5 156
4 875
6 264
5 572
Pre-Tax Income
(3 853)
N/A
(3 956)
-3%
576
N/A
(3 242)
N/A
904
N/A
1 047
+16%
4 045
+286%
5 247
+30%
5 439
+4%
5 409
-1%
1 775
-67%
2 172
+22%
2 759
+27%
3 662
+33%
2 635
-28%
2 872
+9%
3 806
+33%
3 043
-20%
6 699
+120%
7 144
+7%
5 543
-22%
5 441
-2%
1 700
-69%
1 453
-15%
1 784
+23%
1 612
-10%
5 339
+231%
5 386
+1%
4 702
-13%
4 870
+4%
3 191
-34%
3 377
+6%
4 273
+27%
4 708
+10%
5 500
+17%
5 579
+1%
5 929
+6%
5 732
-3%
5 798
+1%
6 984
+20%
7 714
+10%
10 444
+35%
13 478
+29%
13 641
+1%
16 652
+22%
15 521
-7%
7 708
-50%
7 268
-6%
3 154
-57%
2 286
-28%
7 507
+228%
7 198
-4%
9 649
+34%
10 341
+7%
2 809
-73%
2 893
+3%
3 264
+13%
3 075
-6%
8 764
+185%
10 099
+15%
12 551
+24%
11 864
-5%
9 883
-17%
11 846
+20%
8 335
-30%
8 796
+6%
9 998
+14%
9 323
-7%
8 962
-4%
9 919
+11%
8 385
-15%
8 113
-3%
9 571
+18%
11 072
+16%
13 931
+26%
16 740
+20%
19 148
+14%
Net Income
Tax Provision
0
0
248
206
187
122
4 478
4 394
4 243
4 308
(470)
(588)
(464)
(636)
(221)
(240)
(664)
(431)
(791)
(810)
75
252
1 064
1 197
859
718
(1 902)
(2 040)
(1 974)
(2 015)
(357)
(300)
(487)
(481)
(558)
(569)
(633)
(612)
(619)
(921)
(1 121)
(1 642)
(2 631)
(2 607)
(3 170)
(2 999)
(1 024)
(1 087)
(252)
(143)
(1 214)
(981)
(1 485)
(1 634)
(474)
(481)
(2 066)
(2 187)
(1 478)
(2 560)
(2 249)
(2 549)
(2 683)
(2 984)
(1 599)
(934)
(746)
(487)
636
353
1 967
1 920
1 193
1 331
928
801
479
Income from Continuing Operations
(3 853)
(3 956)
824
(3 036)
1 091
1 170
8 523
9 642
9 684
9 718
1 304
1 586
2 295
3 026
2 414
2 631
3 142
2 612
5 908
6 334
5 618
5 693
2 763
2 650
2 643
2 330
3 437
3 344
2 727
2 854
2 834
3 077
3 785
4 225
4 941
5 008
5 294
5 119
5 179
6 064
6 594
8 803
10 847
11 034
13 481
12 521
6 684
6 179
2 902
2 143
6 292
6 218
8 163
8 706
2 335
2 412
1 198
887
7 286
7 538
10 301
9 314
7 200
8 863
6 736
7 862
9 253
8 836
9 599
10 272
10 352
10 033
10 763
12 403
14 859
17 541
19 627
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(53)
0
0
0
37
75
126
125
(145)
(37)
(87)
(129)
31
41
38
58
(30)
(188)
(186)
(163)
(1)
34
(192)
(258)
(245)
(165)
119
252
376
310
285
321
158
152
133
(51)
(172)
(178)
(300)
(204)
(217)
(237)
(105)
(84)
46
56
42
14
46
46
42
50
49
50
63
57
44
47
39
Net Income (Common)
(3 853)
N/A
(3 956)
-3%
824
N/A
(3 036)
N/A
1 091
N/A
1 170
+7%
8 523
+628%
9 642
+13%
9 684
+0%
9 718
+0%
1 304
-87%
1 586
+22%
2 295
+45%
3 026
+32%
2 414
-20%
2 631
+9%
3 142
+19%
2 612
-17%
5 855
+124%
6 281
+7%
5 565
-11%
5 640
+1%
2 801
-50%
2 725
-3%
2 769
+2%
2 456
-11%
2 683
+9%
2 701
+1%
2 034
-25%
2 118
+4%
2 866
+35%
3 119
+9%
3 824
+23%
4 284
+12%
4 911
+15%
4 820
-2%
5 108
+6%
4 956
-3%
5 178
+4%
6 098
+18%
6 402
+5%
8 545
+33%
10 602
+24%
10 868
+3%
13 599
+25%
12 772
-6%
7 059
-45%
6 489
-8%
3 186
-51%
2 463
-23%
6 450
+162%
6 369
-1%
8 296
+30%
8 655
+4%
2 162
-75%
2 234
+3%
899
-60%
684
-24%
7 068
+933%
7 298
+3%
10 440
+43%
7 014
-33%
5 034
-28%
6 706
+33%
4 318
-36%
7 876
+82%
8 415
+7%
8 565
+2%
8 901
+4%
8 795
-1%
10 750
+22%
10 655
-1%
11 794
+11%
14 177
+20%
14 722
+4%
17 459
+19%
19 547
+12%
EPS (Diluted)
-167.52
N/A
-158.24
+6%
32.96
N/A
-276
N/A
99.18
N/A
45
-55%
426.15
+847%
185.42
-56%
182.71
-1%
176.69
-3%
24.14
-86%
26
+8%
40.26
+55%
53.08
+32%
41.62
-22%
38.13
-8%
45.53
+19%
37.85
-17%
84.85
+124%
91.02
+7%
80.65
-11%
81.73
+1%
40.59
-50%
39.49
-3%
39.55
+0%
35.08
-11%
38.32
+9%
38.58
+1%
29.05
-25%
30.25
+4%
40.94
+35%
39.48
-4%
48.4
+23%
54.22
+12%
62.16
+15%
61.01
-2%
64.65
+6%
62.73
-3%
65.54
+4%
82.4
+26%
90.16
+9%
120.35
+33%
147.25
+22%
153.07
+4%
191.53
+25%
179.88
-6%
99.42
-45%
91.39
-8%
44.87
-51%
34.69
-23%
90.84
+162%
89.7
-1%
116.84
+30%
121.9
+4%
30.45
-75%
31.46
+3%
12.66
-60%
9.63
-24%
99.54
+934%
102.57
+3%
146.72
+43%
98.57
-33%
70.74
-28%
94.25
+33%
61.13
-35%
111.52
+82%
119.11
+7%
121.53
+2%
126.3
+4%
124.8
-1%
152.53
+22%
151.19
-1%
167.35
+11%
201.16
+20%
208.89
+4%
247.74
+19%
277.37
+12%

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 307,700+ 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

© 2026 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.