S

Shinwha Intertek Corp
KOSDAQ:056700

Watchlist Manager
Shinwha Intertek Corp
KOSDAQ:056700
Watchlist
Price: 2 100 KRW -0.47% Market Closed
Updated: May 19, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

177.5B
-3%
Revenue
Growth Rates:
1 Year
-12%
3 Years
-31%
5 Years
0%
7 Years
-18%
10 Years
-24%
-15.7B
-7%
Operating Income
Growth Rates:
1 Year
-442%
3 Years
-
5 Years
-536%
7 Years
-
10 Years
-
-16.2B
+10%
Net Income
Growth Rates:
1 Year
-93%
3 Years
-
5 Years
-216%
7 Years
-
10 Years
-

Earnings Waterfall
Shinwha Intertek Corp

Revenue
177.5B KRW
Cost of Revenue
-174.7B KRW
Gross Profit
2.7B KRW
Operating Expenses
-18.4B KRW
Operating Income
-15.7B KRW
Other Expenses
-554.2m KRW
Net Income
-16.2B KRW

Income Statement
Shinwha Intertek Corp

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
234 282
N/A
242 374
+3%
229 415
-5%
220 825
-4%
207 685
-6%
192 616
-7%
191 414
-1%
192 745
+1%
190 189
-1%
194 295
+2%
207 859
+7%
216 029
+4%
215 490
0%
211 566
-2%
198 776
-6%
187 324
-6%
176 569
-6%
171 033
-3%
171 057
+0%
177 128
+4%
177 577
+0%
209 478
+18%
236 087
+13%
247 737
+5%
254 429
+3%
240 660
-5%
230 963
-4%
246 925
+7%
255 336
+3%
261 394
+2%
260 288
0%
244 346
-6%
246 413
+1%
243 993
-1%
229 782
-6%
209 188
-9%
201 246
-4%
182 886
-9%
177 088
-3%
183 032
+3%
177 453
-3%
Gross Profit
Cost of Revenue
(202 265)
(205 375)
(194 459)
(187 445)
(181 427)
(172 158)
(170 193)
(167 615)
(161 025)
(161 644)
(171 300)
(180 163)
(183 712)
(180 955)
(170 693)
(163 047)
(154 538)
(152 718)
(156 699)
(163 175)
(165 177)
(188 277)
(203 022)
(211 452)
(219 041)
(212 724)
(209 979)
(224 113)
(229 783)
(234 790)
(236 465)
(224 396)
(227 781)
(225 308)
(209 587)
(194 681)
(187 308)
(174 279)
(173 354)
(179 132)
(174 746)
Gross Profit
32 017
N/A
36 999
+16%
34 955
-6%
33 381
-5%
26 258
-21%
20 460
-22%
21 223
+4%
25 131
+18%
29 163
+16%
32 651
+12%
36 560
+12%
35 867
-2%
31 779
-11%
30 612
-4%
28 083
-8%
24 277
-14%
22 031
-9%
18 316
-17%
14 359
-22%
13 954
-3%
12 400
-11%
21 202
+71%
33 066
+56%
36 286
+10%
35 388
-2%
27 936
-21%
20 984
-25%
22 812
+9%
25 553
+12%
26 605
+4%
23 824
-10%
19 951
-16%
18 632
-7%
18 685
+0%
20 195
+8%
14 507
-28%
13 938
-4%
8 606
-38%
3 734
-57%
3 900
+4%
2 706
-31%
Operating Income
Operating Expenses
(21 825)
(21 488)
(22 229)
(21 953)
(22 418)
(22 703)
(22 019)
(22 387)
(23 892)
(23 544)
(24 483)
(24 924)
(24 629)
(25 035)
(23 535)
(21 546)
(19 784)
(18 382)
(17 202)
(16 311)
(14 864)
(16 007)
(16 503)
(17 412)
(19 050)
(21 842)
(21 525)
(21 016)
(17 438)
(19 934)
(19 361)
(19 387)
(16 724)
(16 161)
(16 595)
(16 100)
(16 826)
(17 808)
(17 857)
(18 515)
(18 363)
Selling, General & Administrative
(20 339)
(18 985)
(18 866)
(17 660)
(18 475)
(17 927)
(16 766)
(16 354)
(17 299)
(17 279)
(18 435)
(19 158)
(19 118)
(19 085)
(17 397)
(15 493)
(14 003)
(12 561)
(11 794)
(11 008)
(10 158)
(10 551)
(10 412)
(10 669)
(11 602)
(10 980)
(10 734)
(10 171)
(9 416)
(9 649)
(9 546)
(9 628)
(9 332)
(9 274)
(9 506)
(9 296)
(9 855)
(10 177)
(10 144)
(10 538)
(10 173)
Research & Development
(1 184)
(1 897)
(2 439)
(3 014)
(2 621)
(3 228)
(3 867)
(4 621)
(5 144)
(4 806)
(4 575)
(4 315)
(4 076)
(4 053)
(4 428)
(4 524)
(4 475)
(4 172)
(3 796)
(3 774)
(3 611)
(4 252)
(4 827)
(5 188)
(5 929)
(6 184)
(6 268)
(6 318)
(6 548)
(6 842)
(6 452)
(6 439)
(6 038)
(5 504)
(5 655)
(5 363)
(5 509)
(6 281)
(6 410)
(6 700)
(6 858)
Depreciation & Amortization
(301)
(606)
(925)
(1 281)
(1 322)
(1 360)
(1 387)
(1 413)
(1 448)
(1 461)
(1 476)
(1 453)
(1 435)
(1 433)
(1 400)
(1 374)
(1 305)
(1 299)
(1 262)
(1 178)
(1 094)
(1 145)
(1 263)
(1 372)
(1 517)
(1 545)
(1 516)
(1 521)
(1 474)
(1 421)
(1 341)
(1 297)
(1 354)
(1 384)
(1 434)
(1 440)
(1 462)
(1 349)
(1 301)
(1 277)
(1 332)
Other Operating Expenses
0
0
0
0
0
(188)
0
0
0
0
3
0
0
(464)
(310)
(155)
0
(350)
(350)
(351)
0
(59)
0
(183)
0
(3 133)
(3 007)
(3 006)
0
(2 022)
(2 022)
(2 023)
0
0
0
(2)
0
(1)
0
0
0
Operating Income
10 192
N/A
15 510
+52%
12 726
-18%
11 427
-10%
3 840
-66%
(2 245)
N/A
(798)
+64%
2 743
N/A
5 272
+92%
9 106
+73%
12 075
+33%
10 942
-9%
7 150
-35%
5 578
-22%
4 550
-18%
2 732
-40%
2 247
-18%
(66)
N/A
(2 843)
-4 208%
(2 357)
+17%
(2 463)
-4%
5 194
N/A
16 562
+219%
18 873
+14%
16 339
-13%
6 094
-63%
(541)
N/A
1 795
N/A
8 115
+352%
6 669
-18%
4 461
-33%
563
-87%
1 908
+239%
2 524
+32%
3 600
+43%
(1 593)
N/A
(2 888)
-81%
(9 202)
-219%
(14 123)
-53%
(14 615)
-3%
(15 656)
-7%
Pre-Tax Income
Interest Income Expense
(9 638)
(8 720)
(9 653)
(7 143)
(6 842)
(6 895)
(5 553)
(4 237)
(3 245)
(2 514)
(2 313)
(3 016)
(1 650)
(2 570)
(2 227)
(1 760)
(2 782)
(2 275)
(2 619)
(2 885)
(2 758)
(2 572)
(2 544)
(1 767)
(1 741)
(1 478)
(1 161)
(1 680)
(2 241)
(1 902)
(1 768)
(1 104)
(351)
(868)
(670)
454
(2 891)
(4 067)
(4 778)
(7 119)
(3 694)
Non-Reccuring Items
(954)
(1 627)
(1 647)
(1 647)
(862)
0
(7 542)
(7 557)
(600)
(756)
6 461
6 321
(619)
0
0
0
(349)
0
0
0
(57)
0
(183)
0
(3 129)
0
0
0
(2 025)
0
0
0
0
0
0
0
0
1
1
1
(1 285)
Gain/Loss on Disposition of Assets
(182)
(172)
(39)
(435)
(432)
0
(766)
(375)
(3 764)
0
(3 612)
(3 598)
(8)
(8)
(1 466)
(1 475)
(1 638)
(1 645)
(335)
(335)
(193)
(88)
202
202
215
19
(81)
(83)
(96)
0
20
(12)
(12)
(27)
(19)
0
42
27
(3)
(3)
(21)
Total Other Income
2 792
2 047
12 294
14 180
12 612
12 013
4 845
2 883
(1 013)
(4 817)
(5 085)
(5 130)
193
231
82
323
240
236
503
288
(258)
(419)
(632)
(611)
(511)
(394)
(238)
(96)
20
(20)
(51)
(225)
169
186
234
(4 913)
(4 779)
(4 437)
(4 474)
690
290
Pre-Tax Income
2 209
N/A
7 037
+219%
13 680
+94%
16 382
+20%
8 316
-49%
2 873
-65%
(9 813)
N/A
(6 543)
+33%
(3 350)
+49%
1 019
N/A
7 527
+639%
5 519
-27%
5 067
-8%
3 229
-36%
937
-71%
(181)
N/A
(2 282)
-1 161%
(3 751)
-64%
(5 295)
-41%
(5 290)
+0%
(5 729)
-8%
2 115
N/A
13 405
+534%
16 697
+25%
11 173
-33%
4 240
-62%
(2 023)
N/A
(66)
+97%
3 774
N/A
4 749
+26%
2 663
-44%
(777)
N/A
1 713
N/A
1 816
+6%
3 145
+73%
(6 052)
N/A
(10 515)
-74%
(17 679)
-68%
(23 377)
-32%
(21 046)
+10%
(20 367)
+3%
Net Income
Tax Provision
(147)
(203)
(1 574)
(1 586)
(503)
(497)
1 278
1 227
(671)
(674)
(1 863)
(1 899)
(1 169)
(1 076)
(456)
(357)
(116)
(177)
(293)
(293)
603
603
(2 701)
(3 761)
(1 700)
(1 700)
787
2 086
(439)
(645)
129
(418)
(591)
(729)
(740)
1 145
2 109
3 586
4 251
2 949
4 156
Income from Continuing Operations
2 063
6 834
12 106
14 795
7 813
2 375
(8 536)
(5 316)
(4 021)
345
5 665
3 621
3 897
2 154
481
(538)
(2 398)
(3 928)
(5 588)
(5 583)
(5 126)
2 718
10 704
12 936
9 473
2 540
(1 235)
2 021
3 335
4 105
2 792
(1 195)
1 123
1 087
2 405
(4 907)
(8 405)
(14 092)
(19 126)
(18 097)
(16 211)
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
0
0
0
0
0
0
0
0
0
Net Income (Common)
2 063
N/A
6 834
+231%
12 106
+77%
14 795
+22%
7 813
-47%
2 375
-70%
(8 536)
N/A
(5 316)
+38%
(4 021)
+24%
345
N/A
5 665
+1 542%
3 621
-36%
3 897
+8%
2 154
-45%
481
-78%
(538)
N/A
(2 398)
-346%
(3 928)
-64%
(5 588)
-42%
(5 583)
+0%
(5 126)
+8%
2 718
N/A
10 704
+294%
12 936
+21%
9 473
-27%
2 540
-73%
(1 235)
N/A
2 021
N/A
3 335
+65%
4 105
+23%
2 792
-32%
(1 195)
N/A
1 123
N/A
1 087
-3%
2 405
+121%
(4 907)
N/A
(8 405)
-71%
(14 092)
-68%
(19 126)
-36%
(18 097)
+5%
(16 211)
+10%
EPS (Diluted)
82.52
N/A
284.75
+245%
484.24
+70%
591.79
+22%
289.37
-51%
98.95
-66%
-316.14
N/A
-183.31
+42%
-148.92
+19%
11.89
N/A
195.34
+1 543%
124.86
-36%
134.37
+8%
74.27
-45%
16.6
-78%
-18.55
N/A
-82.68
-346%
-135.44
-64%
-192.68
-42%
-192.51
+0%
-176.75
+8%
93.72
N/A
369.1
+294%
446.06
+21%
326.65
-27%
87.58
-73%
-42.57
N/A
69.68
N/A
115
+65%
141.5
+23%
96.22
-32%
-41.21
N/A
38.69
N/A
37.47
-3%
82.89
+121%
-169.15
N/A
-289.73
-71%
-485.76
-68%
-659.27
-36%
-623.79
+5%
-558.78
+10%

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 138,500+ 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.