First Time Loading...
U

UIL Co Ltd
KOSDAQ:049520

Watchlist Manager
UIL Co Ltd
KOSDAQ:049520
Watchlist
Price: 6 050 KRW 14.8% Market Closed
Updated: May 13, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

332.1B
+4%
Revenue
Growth Rates:
1 Year
0%
3 Years
+10%
5 Years
-22%
7 Years
-25%
10 Years
+16%
8.7B
+153%
Operating Income
Growth Rates:
1 Year
+50%
3 Years
-
5 Years
+4%
7 Years
-57%
10 Years
-55%
11.3B
+466%
Net Income
Growth Rates:
1 Year
+65%
3 Years
-
5 Years
+21%
7 Years
-32%
10 Years
-34%

Earnings Waterfall
UIL Co Ltd

Revenue
332.1B KRW
Cost of Revenue
-308.5B KRW
Gross Profit
23.6B KRW
Operating Expenses
-14.9B KRW
Operating Income
8.7B KRW
Other Expenses
2.7B KRW
Net Income
11.3B KRW

Income Statement
UIL 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
286 344
N/A
336 435
+17%
377 076
+12%
397 325
+5%
416 855
+5%
431 379
+3%
412 228
-4%
447 392
+9%
454 033
+1%
460 744
+1%
464 756
+1%
439 504
-5%
444 330
+1%
452 002
+2%
468 257
+4%
470 916
+1%
479 784
+2%
494 217
+3%
453 063
-8%
445 636
-2%
423 594
-5%
406 708
-4%
432 008
+6%
429 112
-1%
408 486
-5%
373 140
-9%
313 580
-16%
306 376
-2%
300 848
-2%
282 543
-6%
276 066
-2%
263 493
-5%
266 589
+1%
280 873
+5%
397 817
+42%
409 097
+3%
332 931
-19%
419 200
+26%
326 947
-22%
319 423
-2%
332 145
+4%
Gross Profit
Cost of Revenue
(250 232)
(295 781)
(335 649)
(355 853)
(368 391)
(380 162)
(365 419)
(397 914)
(411 283)
(422 321)
(424 417)
(403 118)
(408 110)
(413 288)
(427 212)
(429 618)
(439 458)
(454 930)
(422 298)
(418 254)
(398 521)
(383 591)
(405 620)
(400 999)
(382 240)
(351 094)
(301 592)
(298 463)
(298 520)
(281 690)
(274 639)
(261 038)
(259 442)
(270 955)
(374 397)
(381 004)
(311 203)
(390 954)
(304 640)
(298 279)
(308 529)
Gross Profit
36 112
N/A
40 654
+13%
41 427
+2%
41 472
+0%
48 464
+17%
51 217
+6%
46 809
-9%
49 478
+6%
42 749
-14%
38 423
-10%
40 339
+5%
36 386
-10%
36 221
0%
38 715
+7%
41 046
+6%
41 299
+1%
40 326
-2%
39 287
-3%
30 766
-22%
27 383
-11%
25 073
-8%
23 119
-8%
26 389
+14%
28 113
+7%
26 246
-7%
22 045
-16%
11 987
-46%
7 913
-34%
2 328
-71%
854
-63%
1 428
+67%
2 456
+72%
7 148
+191%
9 918
+39%
23 420
+136%
28 093
+20%
21 728
-23%
28 246
+30%
22 307
-21%
21 144
-5%
23 616
+12%
Operating Income
Operating Expenses
(16 693)
(18 305)
(17 125)
(16 681)
(21 429)
(22 979)
(22 051)
(28 091)
(18 680)
(16 470)
(22 899)
(21 979)
(16 154)
(16 497)
(17 292)
(17 232)
(15 990)
(16 001)
(14 975)
(15 443)
(16 702)
(16 814)
(17 450)
(17 363)
(17 382)
(17 388)
(15 561)
(14 969)
(15 046)
(13 531)
(14 035)
(13 745)
(13 787)
(24 992)
(20 908)
(21 005)
(15 958)
(20 266)
(16 899)
(17 718)
(14 939)
Selling, General & Administrative
(16 789)
(17 995)
(16 598)
(16 210)
(20 306)
(21 908)
(21 112)
(22 303)
(17 702)
(15 318)
(15 286)
(14 251)
(14 730)
(15 140)
(15 961)
(15 856)
(14 668)
(14 660)
(13 721)
(14 231)
(15 468)
(15 553)
(16 049)
(15 906)
(15 620)
(15 515)
(13 612)
(12 911)
(13 132)
(11 780)
(12 444)
(12 312)
(12 612)
(12 902)
(16 781)
(16 999)
(14 885)
(17 973)
(14 894)
(15 743)
(14 012)
Research & Development
(410)
(611)
(763)
(704)
(656)
(578)
(564)
(534)
(476)
(468)
(416)
(396)
(404)
(376)
(372)
(364)
(327)
(306)
(278)
(242)
(219)
(201)
(219)
(208)
(172)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
506
368
235
318
(467)
(426)
(375)
(360)
(501)
(686)
(899)
(1 034)
(1 019)
(980)
(958)
(1 011)
(994)
(1 034)
(976)
(970)
(1 014)
(1 062)
(1 182)
(1 249)
(1 590)
(1 747)
(1 896)
(2 047)
(1 914)
(1 753)
(1 592)
(1 434)
(1 176)
(1 124)
(1 329)
(1 277)
(1 073)
(1 312)
(1 024)
(993)
(927)
Other Operating Expenses
0
(67)
0
(85)
0
(67)
0
(4 894)
0
0
(6 298)
(6 298)
0
0
0
0
0
0
0
0
0
0
0
0
0
(126)
(53)
(11)
0
0
0
0
0
(10 966)
(2 798)
(2 728)
0
(981)
(981)
(981)
0
Operating Income
19 419
N/A
22 348
+15%
24 301
+9%
24 790
+2%
27 035
+9%
28 239
+4%
24 759
-12%
21 388
-14%
24 069
+13%
21 951
-9%
17 437
-21%
14 404
-17%
20 067
+39%
22 217
+11%
23 754
+7%
24 067
+1%
24 336
+1%
23 286
-4%
15 790
-32%
11 939
-24%
8 372
-30%
6 303
-25%
8 938
+42%
10 749
+20%
8 864
-18%
4 658
-47%
(3 574)
N/A
(7 056)
-97%
(12 719)
-80%
(12 680)
+0%
(12 608)
+1%
(11 290)
+10%
(6 640)
+41%
(15 075)
-127%
2 511
N/A
7 088
+182%
5 770
-19%
7 979
+38%
5 408
-32%
3 426
-37%
8 677
+153%
Pre-Tax Income
Interest Income Expense
672
518
(1 632)
(714)
1 298
720
3 015
4 443
3 177
2 053
1 654
(2 336)
2 788
21
1 112
4 006
(3 983)
365
567
(302)
3 513
4 773
3 575
4 858
3 243
3 382
1 766
611
544
549
294
1 888
2 672
2 216
6 298
9 446
5 699
7 479
5 742
3 192
5 172
Non-Reccuring Items
(69)
0
(135)
0
(66)
0
(4 894)
0
(10 385)
(11 194)
0
0
(808)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8 168)
(8 237)
(10 966)
0
0
0
(981)
0
0
0
55
Gain/Loss on Disposition of Assets
(8)
28
(34)
808
214
174
620
(158)
77
(159)
(566)
(2 395)
(2 321)
(2 019)
(1 956)
(157)
87
(183)
(487)
(518)
(388)
(81)
107
67
(38)
(133)
(57)
(49)
(227)
(90)
(208)
(163)
20
(102)
130
131
69
67
11
(34)
16
Total Other Income
888
1 343
1 743
4 778
3 128
3 630
4 423
2 480
5 766
6 457
4 278
3 646
1 966
1 353
2 514
1 916
406
(735)
(1 345)
(1 280)
172
(54)
(18)
179
515
534
609
552
327
62
26
(52)
185
383
457
446
98
43
(84)
(94)
(101)
Pre-Tax Income
20 902
N/A
24 237
+16%
24 243
+0%
29 662
+22%
31 609
+7%
32 762
+4%
27 922
-15%
28 152
+1%
22 704
-19%
19 108
-16%
22 803
+19%
13 319
-42%
21 692
+63%
21 573
-1%
25 425
+18%
29 832
+17%
20 846
-30%
22 731
+9%
14 523
-36%
9 838
-32%
11 669
+19%
10 941
-6%
12 602
+15%
15 853
+26%
12 584
-21%
8 441
-33%
(1 256)
N/A
(5 942)
-373%
(12 075)
-103%
(12 159)
-1%
(20 663)
-70%
(17 854)
+14%
(14 729)
+18%
(12 577)
+15%
9 397
N/A
17 111
+82%
10 655
-38%
15 568
+46%
11 078
-29%
6 490
-41%
13 818
+113%
Net Income
Tax Provision
(3 615)
(5 054)
(5 094)
(7 464)
(7 993)
(8 340)
(9 253)
(8 181)
(9 250)
(8 110)
(7 026)
(5 800)
(5 093)
(4 873)
(5 877)
(4 902)
(5 554)
(6 866)
(4 930)
(4 943)
(2 267)
(1 656)
(1 979)
(2 786)
(4 354)
(3 425)
(1 618)
(738)
1 155
726
2 216
2 100
(619)
101
(3 786)
(4 322)
(2 525)
(2 693)
(2 767)
(3 431)
(1 378)
Income from Continuing Operations
17 287
19 183
19 150
22 199
23 617
24 423
18 669
19 971
13 454
10 997
15 776
7 518
16 599
16 700
19 548
24 930
15 292
15 865
9 592
4 895
9 401
9 285
10 623
13 066
8 230
5 014
(2 875)
(6 682)
(10 920)
(11 434)
(18 448)
(15 754)
(15 348)
(12 476)
5 611
12 789
8 130
12 875
8 311
3 059
12 441
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
(7)
(7)
53
128
209
262
289
213
136
95
10
25
39
76
60
60
45
3
21
Net Income (Common)
17 287
N/A
19 183
+11%
19 150
0%
22 199
+16%
23 617
+6%
24 423
+3%
18 669
-24%
19 971
+7%
13 454
-33%
10 997
-18%
15 776
+43%
7 518
-52%
16 599
+121%
16 700
+1%
19 548
+17%
24 930
+28%
15 292
-39%
15 865
+4%
9 592
-40%
4 895
-49%
9 398
+92%
9 282
-1%
10 616
+14%
13 059
+23%
8 283
-37%
5 141
-38%
(2 667)
N/A
(6 420)
-141%
(10 631)
-66%
(11 434)
-8%
(18 423)
-61%
(16 005)
+13%
(16 369)
-2%
(13 553)
+17%
4 256
N/A
11 154
+162%
6 891
-38%
11 372
+65%
6 936
-39%
2 004
-71%
11 337
+466%
EPS (Diluted)
823.19
N/A
871.95
+6%
832.6
-5%
965.17
+16%
1 026.82
+6%
1 163
+13%
982.57
-16%
951
-3%
708.1
-26%
549.85
-22%
830.31
+51%
395.68
-52%
754.5
+91%
759.09
+1%
888.54
+17%
1 133.18
+28%
695.09
-39%
721.13
+4%
456.76
-37%
233.09
-49%
447.52
+92%
442
-1%
505.52
+14%
621.87
+23%
394.42
-37%
244.8
-38%
-127
N/A
-305.71
-141%
-506.23
-66%
-544.99
-8%
-877.9
-61%
-762.69
+13%
-780.02
-2%
-645.82
+17%
202.81
N/A
531.52
+162%
328.39
-38%
536.84
+63%
327.27
-39%
95.48
-71%
540.22
+466%

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 136,900+ 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.