K

Komelon Corp
KOSDAQ:049430

Watchlist Manager
Komelon Corp
KOSDAQ:049430
Watchlist
Price: 12 920 KRW -0.62%
Market Cap: 116.9B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-48%
5Y
+11%
10Y
+10%
Operating Income
+
3Y
-36%
5Y
+16%
10Y
+44%
Net Income
+
3Y
-21%
5Y
+78%
10Y
+160%

Earnings Waterfall
Komelon Corp

Revenue
71.8B KRW
Cost of Revenue
-41.5B KRW
Gross Profit
30.3B KRW
Operating Expenses
-13.6B KRW
Operating Income
16.7B KRW
Other Expenses
6.8B KRW
Net Income
23.5B KRW

Income Statement
Komelon Corp

Rotate your device to view
Income Statement
Currency: KRW
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
144
0
0
0
297
131
169
211
162
158
157
152
148
140
147
149
154
178
186
194
201
202
200
186
165
147
130
130
133
130
127
124
104
99
87
68
67
44
34
63
124
171
168
132
68
14
11
10
11
0
0
Revenue
64 721
N/A
61 289
-5%
59 084
-4%
56 465
-4%
57 260
+1%
58 169
+2%
59 542
+2%
60 394
+1%
62 019
+3%
64 223
+4%
65 182
+1%
67 075
+3%
67 913
+1%
69 801
+3%
70 902
+2%
70 761
0%
68 906
-3%
68 482
-1%
70 668
+3%
69 293
-2%
68 451
-1%
67 680
-1%
64 072
-5%
66 176
+3%
68 746
+4%
68 173
-1%
68 408
+0%
68 046
-1%
66 631
-2%
66 475
0%
64 840
-2%
65 969
+2%
66 442
+1%
69 139
+4%
72 042
+4%
73 504
+2%
77 819
+6%
135 855
+75%
138 733
+2%
141 946
+2%
82 710
-42%
79 932
-3%
77 000
-4%
72 907
-5%
70 581
-3%
72 384
+3%
73 841
+2%
73 372
-1%
73 949
+1%
73 162
-1%
71 802
-2%
Gross Profit
Cost of Revenue
(43 898)
(40 784)
(39 193)
(38 115)
(38 298)
(39 105)
(39 429)
(38 401)
(40 272)
(41 112)
(41 525)
(43 820)
(42 366)
(43 241)
(42 589)
(40 364)
(40 528)
(39 958)
(40 593)
(39 846)
(39 824)
(39 836)
(38 773)
(41 334)
(43 129)
(43 162)
(43 555)
(41 633)
(39 646)
(39 153)
(37 955)
(39 964)
(40 138)
(41 213)
(43 361)
(45 095)
(48 879)
(88 487)
(90 408)
(91 080)
(54 472)
(50 427)
(49 749)
(47 895)
(46 283)
(47 025)
(43 000)
(41 549)
(39 855)
(39 251)
(41 494)
Gross Profit
20 823
N/A
20 506
-2%
19 893
-3%
18 352
-8%
18 962
+3%
19 065
+1%
20 112
+5%
21 992
+9%
21 748
-1%
23 110
+6%
23 658
+2%
23 257
-2%
25 546
+10%
26 562
+4%
28 313
+7%
30 396
+7%
28 378
-7%
28 523
+1%
30 075
+5%
29 447
-2%
28 626
-3%
27 845
-3%
25 300
-9%
24 843
-2%
25 617
+3%
25 011
-2%
24 853
-1%
26 413
+6%
26 984
+2%
27 321
+1%
26 884
-2%
26 004
-3%
26 304
+1%
27 926
+6%
28 680
+3%
28 408
-1%
28 940
+2%
47 368
+64%
48 325
+2%
50 866
+5%
28 238
-44%
29 505
+4%
27 251
-8%
25 012
-8%
24 297
-3%
25 359
+4%
30 840
+22%
31 823
+3%
34 094
+7%
33 911
-1%
30 308
-11%
Operating Income
Operating Expenses
(13 450)
(14 135)
(13 999)
(14 080)
(11 488)
(10 862)
(10 572)
(10 671)
(11 780)
(12 060)
(12 106)
(12 245)
(12 187)
(12 194)
(13 258)
(12 744)
(13 713)
(14 130)
(13 610)
(14 598)
(13 893)
(13 669)
(13 409)
(13 098)
(13 199)
(13 381)
(13 389)
(13 290)
(13 078)
(12 819)
(12 506)
(12 318)
(12 219)
(12 819)
(12 341)
(13 086)
(12 319)
(21 866)
(22 456)
(21 851)
(12 828)
(12 606)
(12 884)
(13 080)
(15 291)
(15 449)
(15 713)
(16 059)
(14 131)
(14 267)
(13 630)
Selling, General & Administrative
(13 196)
(13 571)
(13 435)
(13 515)
(11 208)
(10 726)
(10 371)
(10 399)
(10 765)
(10 826)
(10 736)
(10 682)
(11 160)
(11 284)
(12 367)
(11 860)
(12 827)
(13 252)
(12 708)
(13 687)
(13 331)
(13 093)
(12 880)
(12 683)
(12 551)
(12 752)
(12 758)
(12 619)
(12 376)
(12 096)
(11 748)
(11 567)
(11 437)
(12 211)
(11 929)
(12 705)
(11 692)
(20 951)
(21 408)
(20 824)
(12 219)
(11 988)
(12 254)
(12 442)
(14 720)
(14 875)
(15 111)
(15 442)
(13 351)
(13 154)
(12 852)
Research & Development
(254)
0
0
0
(280)
(135)
(200)
(272)
(1 016)
(1 235)
(1 371)
(1 564)
(1 026)
(910)
(891)
(883)
(886)
(876)
(899)
(910)
(562)
(576)
(530)
(415)
(648)
(629)
(630)
(669)
(702)
(721)
(756)
(750)
(783)
0
0
(380)
(627)
(915)
(1 049)
(1 027)
(609)
(617)
(630)
(639)
(571)
(574)
(602)
(617)
(781)
(793)
(777)
Other Operating Expenses
0
(564)
(564)
(565)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(608)
(412)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(320)
0
Operating Income
7 373
N/A
6 369
-14%
5 891
-8%
4 270
-28%
7 474
+75%
8 203
+10%
9 542
+16%
11 322
+19%
9 967
-12%
11 051
+11%
11 552
+5%
11 011
-5%
13 360
+21%
14 367
+8%
15 055
+5%
17 654
+17%
14 665
-17%
14 395
-2%
16 466
+14%
14 848
-10%
14 734
-1%
14 175
-4%
11 890
-16%
11 745
-1%
12 418
+6%
11 630
-6%
11 464
-1%
13 123
+14%
13 907
+6%
14 503
+4%
14 379
-1%
13 687
-5%
14 084
+3%
15 108
+7%
16 341
+8%
15 323
-6%
16 621
+8%
25 502
+53%
25 869
+1%
29 015
+12%
15 410
-47%
16 899
+10%
14 367
-15%
11 932
-17%
9 006
-25%
9 910
+10%
15 127
+53%
15 763
+4%
19 963
+27%
19 644
-2%
16 678
-15%
Pre-Tax Income
Interest Income Expense
2 345
1 238
(113)
843
339
387
2 869
795
669
1 326
1 075
1 499
1 557
1 116
1 350
(99)
1 961
551
8
2 666
(2 051)
473
1 281
(232)
3 067
3 487
3 915
6 046
5 142
2 780
2 718
1 087
650
4 355
4 168
5 333
6 142
10 540
9 026
13 417
5 703
7 374
11 964
5 317
8 631
8 484
9 556
11 014
10 263
9 336
8 692
Non-Reccuring Items
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
(1)
0
(4)
(132)
(119)
(1 239)
(1 256)
(1 152)
(1 171)
(32)
278
(36)
(29)
(31)
0
(5)
Gain/Loss on Disposition of Assets
(142)
0
0
0
1 109
247
825
934
636
643
72
1 630
1 697
1 682
1 871
85
72
257
74
182
187
22
10
15
26
3
(4)
20
8
535
414
371
376
0
0
(21)
(169)
(147)
(212)
(179)
(32)
(178)
(113)
(32)
(150)
229
(606)
(627)
(447)
(713)
89
Total Other Income
(485)
(440)
46
(373)
(2 078)
(1 870)
(2 760)
(2 137)
(1 067)
(505)
(944)
(277)
(778)
(935)
204
(400)
169
174
(29)
(363)
(326)
(138)
(133)
226
318
295
277
287
(464)
(466)
(457)
(473)
715
761
1 136
1 151
737
1 122
940
925
247
190
(298)
(310)
41
(311)
1 108
603
4 121
4 035
2 742
Pre-Tax Income
9 091
N/A
7 167
-21%
5 824
-19%
4 740
-19%
6 845
+44%
6 968
+2%
10 476
+50%
10 915
+4%
10 204
-7%
12 514
+23%
11 753
-6%
13 862
+18%
15 837
+14%
16 230
+2%
18 481
+14%
17 239
-7%
16 866
-2%
15 378
-9%
16 520
+7%
17 334
+5%
12 544
-28%
14 531
+16%
13 047
-10%
11 754
-10%
15 829
+35%
15 415
-3%
15 652
+2%
19 477
+24%
18 592
-5%
17 352
-7%
17 054
-2%
14 672
-14%
15 824
+8%
20 223
+28%
21 645
+7%
21 785
+1%
23 331
+7%
37 014
+59%
35 491
-4%
43 059
+21%
20 089
-53%
23 028
+15%
24 768
+8%
15 737
-36%
17 497
+11%
18 590
+6%
25 149
+35%
26 724
+6%
33 869
+27%
32 302
-5%
28 196
-13%
Net Income
Tax Provision
(2 040)
(1 789)
(1 437)
(1 185)
(1 697)
(1 671)
(2 565)
(2 759)
(2 300)
(2 828)
(2 701)
(3 103)
(3 626)
(3 739)
(4 249)
(3 783)
(4 117)
(3 704)
(3 946)
(4 890)
(3 044)
(3 316)
(2 858)
(1 902)
(3 588)
(3 733)
(3 849)
(4 858)
(4 289)
(3 836)
(3 811)
(3 195)
(3 698)
(4 710)
(4 970)
(5 374)
(4 271)
(8 051)
(7 716)
(8 303)
(4 365)
(4 634)
(5 011)
(3 458)
(2 177)
(2 692)
(4 315)
(5 269)
(6 619)
(5 796)
(4 660)
Income from Continuing Operations
7 051
5 378
4 387
3 554
5 148
5 297
7 910
8 155
7 904
9 686
9 054
10 761
12 210
12 493
14 233
13 457
12 749
11 672
12 572
12 442
9 501
11 215
10 189
9 852
12 241
11 682
11 803
14 619
14 303
13 517
13 244
11 478
12 126
15 514
16 675
16 411
19 060
28 963
27 776
34 756
15 724
18 394
19 758
12 279
15 319
15 898
20 834
21 455
27 250
26 506
23 537
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
0
0
0
0
0
0
0
0
0
0
(16)
(21)
(150)
(149)
(160)
(287)
(87)
(88)
75
75
4
5
0
1
4
4
(8)
(6)
(20)
Net Income (Common)
7 051
N/A
5 378
-24%
4 387
-18%
3 554
-19%
5 148
+45%
5 297
+3%
7 910
+49%
8 155
+3%
7 904
-3%
9 686
+23%
9 054
-7%
10 761
+19%
12 210
+13%
12 493
+2%
14 233
+14%
13 457
-5%
12 749
-5%
11 672
-8%
12 572
+8%
12 442
-1%
9 501
-24%
11 215
+18%
10 189
-9%
9 852
-3%
12 241
+24%
11 682
-5%
11 803
+1%
14 619
+24%
14 303
-2%
13 517
-5%
13 244
-2%
11 478
-13%
12 110
+6%
15 491
+28%
16 650
+7%
17 483
+5%
19 784
+13%
30 920
+56%
29 761
-4%
35 644
+20%
15 891
-55%
18 422
+16%
19 762
+7%
12 284
-38%
15 320
+25%
15 899
+4%
20 838
+31%
21 459
+3%
27 241
+27%
26 500
-3%
23 517
-11%
EPS (Diluted)
783.44
N/A
597.55
-24%
487.44
-18%
394.88
-19%
572
+45%
588.55
+3%
878.88
+49%
906.11
+3%
878.22
-3%
1 076.22
+23%
1 006
-7%
1 195.66
+19%
1 356.66
+13%
1 388.11
+2%
1 581.44
+14%
1 495.22
-5%
1 416.55
-5%
1 296.88
-8%
1 396.88
+8%
1 382.44
-1%
1 055.66
-24%
1 246.11
+18%
1 132.11
-9%
1 094.66
-3%
1 360.11
+24%
1 298
-5%
1 311.44
+1%
1 624.33
+24%
1 589.22
-2%
1 689.62
+6%
1 655.5
-2%
1 434.75
-13%
1 513.75
+6%
1 869.93
+24%
1 993.01
+7%
1 945.99
-2%
2 285.91
+17%
3 441.57
+51%
3 312.48
-4%
3 967.31
+20%
1 768.74
-55%
2 050.45
+16%
2 199.6
+7%
1 367.21
-38%
1 705.18
+25%
1 769.68
+4%
2 319.38
+31%
2 388.43
+3%
3 032.08
+27%
2 949.58
-3%
2 617.51
-11%

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 307,400+ 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

© 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.