K

KH Vatec Co Ltd
KOSDAQ:060720

Watchlist Manager
KH Vatec Co Ltd
KOSDAQ:060720
Watchlist
Price: 11 390 KRW 1.88% Market Closed
Market Cap: 269.7B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-7%
5Y
+98%
10Y
-51%
Operating Income
+
3Y
-25%
5Y
+17 453%
10Y
-10%
Net Income
+
3Y
-63%
5Y
-
10Y
-31%

Earnings Waterfall
KH Vatec Co Ltd

Revenue
352.6B KRW
Cost of Revenue
-298.1B KRW
Gross Profit
54.5B KRW
Operating Expenses
-29B KRW
Operating Income
25.5B KRW
Other Expenses
-9.6B KRW
Net Income
15.8B KRW

Income Statement
KH Vatec Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
2 177
0
0
0
2 372
937
2 031
3 463
4 331
4 616
4 863
4 914
5 170
4 919
4 477
3 837
3 507
3 320
3 145
3 101
3 078
3 088
3 135
3 056
2 978
2 862
2 759
3 011
3 161
3 231
3 316
3 029
2 240
2 582
2 942
3 244
3 719
2 925
2 912
2 574
3 326
3 823
4 097
3 959
3 142
3 066
2 513
2 382
3 907
4 060
4 244
5 022
4 031
4 034
3 628
3 403
2 985
0
0
Revenue
351 076
N/A
360 413
+3%
326 976
-9%
310 283
-5%
315 936
+2%
280 507
-11%
288 059
+3%
306 285
+6%
355 917
+16%
438 370
+23%
697 389
+59%
808 311
+16%
824 186
+2%
792 733
-4%
580 326
-27%
492 397
-15%
590 031
+20%
705 581
+20%
714 919
+1%
796 655
+11%
737 938
-7%
607 558
-18%
566 019
-7%
473 269
-16%
378 235
-20%
391 317
+3%
388 791
-1%
380 178
-2%
351 127
-8%
283 216
-19%
253 995
-10%
219 693
-14%
165 901
-24%
160 249
-3%
179 110
+12%
176 692
-1%
203 637
+15%
208 385
+2%
178 430
-14%
187 940
+5%
185 002
-2%
175 487
-5%
213 792
+22%
296 780
+39%
339 843
+15%
405 925
+19%
379 503
-7%
414 680
+9%
336 098
-19%
341 161
+2%
393 914
+15%
422 736
+7%
363 572
-14%
418 481
+15%
413 496
-1%
298 041
-28%
311 012
+4%
317 621
+2%
352 583
+11%
Gross Profit
Cost of Revenue
(306 618)
(311 150)
(280 408)
(272 518)
(278 994)
(256 244)
(264 058)
(278 259)
(320 741)
(391 521)
(617 852)
(706 658)
(712 967)
(681 023)
(494 159)
(424 417)
(514 613)
(629 107)
(646 995)
(717 936)
(669 580)
(553 573)
(518 333)
(444 241)
(364 340)
(386 896)
(388 677)
(385 425)
(357 959)
(285 877)
(253 306)
(213 587)
(154 468)
(146 840)
(154 651)
(147 859)
(175 310)
(175 380)
(150 825)
(160 589)
(161 630)
(153 664)
(183 546)
(250 353)
(277 402)
(331 338)
(306 675)
(333 921)
(269 907)
(279 806)
(321 677)
(338 613)
(290 453)
(335 980)
(337 721)
(248 047)
(260 572)
(267 016)
(298 091)
Gross Profit
44 458
N/A
49 262
+11%
46 567
-5%
37 765
-19%
36 942
-2%
24 264
-34%
24 002
-1%
28 027
+17%
35 176
+26%
46 850
+33%
79 538
+70%
101 654
+28%
111 219
+9%
111 711
+0%
86 168
-23%
67 981
-21%
75 418
+11%
76 474
+1%
67 924
-11%
78 719
+16%
68 357
-13%
53 985
-21%
47 686
-12%
29 028
-39%
13 895
-52%
4 421
-68%
114
-97%
(5 247)
N/A
(6 832)
-30%
(2 661)
+61%
689
N/A
6 106
+786%
11 432
+87%
13 409
+17%
24 460
+82%
28 834
+18%
28 327
-2%
33 006
+17%
27 605
-16%
27 352
-1%
23 372
-15%
21 825
-7%
30 248
+39%
46 428
+53%
62 440
+34%
74 587
+19%
72 828
-2%
80 759
+11%
66 191
-18%
61 355
-7%
72 237
+18%
84 123
+16%
73 119
-13%
82 500
+13%
75 775
-8%
49 994
-34%
50 440
+1%
50 605
+0%
54 491
+8%
Operating Income
Operating Expenses
(21 176)
(21 010)
(24 336)
(27 813)
(26 850)
(28 905)
(24 637)
(24 463)
(27 487)
(29 019)
(37 190)
(41 501)
(44 371)
(46 896)
(41 458)
(39 384)
(40 387)
(39 786)
(39 767)
(42 304)
(37 187)
(34 902)
(34 096)
(29 080)
(29 237)
(28 799)
(28 133)
(29 982)
(24 622)
(22 525)
(21 573)
(19 125)
(18 231)
(31 483)
(21 703)
(21 356)
(21 351)
(28 072)
(27 461)
(26 837)
(19 844)
(21 065)
(27 015)
(32 266)
(35 521)
(42 725)
(39 054)
(41 385)
(30 870)
(33 255)
(36 695)
(47 866)
(39 511)
(47 224)
(42 437)
(28 674)
(28 582)
(28 221)
(29 040)
Selling, General & Administrative
(16 824)
(20 495)
(24 158)
(26 523)
(21 736)
(27 826)
(21 905)
(20 024)
(20 569)
(22 844)
(32 288)
(36 811)
(38 584)
(41 648)
(36 442)
(34 733)
(35 603)
(33 872)
(33 786)
(36 075)
(30 585)
(29 521)
(28 435)
(23 713)
(24 201)
(23 670)
(23 633)
(25 634)
(21 325)
(19 762)
(19 473)
(17 600)
(17 041)
(18 486)
(17 707)
(17 429)
(19 867)
(19 035)
(18 534)
(17 734)
(18 626)
(17 661)
(21 727)
(23 700)
(26 848)
(32 956)
(30 277)
(31 564)
(23 500)
(25 401)
(29 561)
(45 116)
(38 284)
(44 154)
(40 237)
(27 960)
(26 940)
(26 601)
(27 236)
Research & Development
(1 647)
0
0
0
(3 881)
0
0
(1 227)
(5 081)
(2 329)
(3 157)
(2 825)
(3 192)
(2 713)
(2 617)
(2 377)
(2 601)
(3 777)
(3 816)
(3 999)
(4 357)
(3 109)
(3 362)
(3 094)
(2 809)
(2 714)
(2 237)
(2 204)
(1 562)
(1 111)
(593)
(125)
(106)
(255)
(289)
(260)
(398)
(278)
(203)
(372)
(28)
(624)
(2 053)
(5 225)
(7 143)
(7 907)
(7 191)
(8 223)
(5 858)
(5 520)
(5 378)
(1 116)
(28)
(722)
(192)
(53)
(111)
(103)
(118)
Depreciation & Amortization
(1 633)
0
0
0
(1 234)
0
0
(481)
(1 837)
(1 113)
(1 746)
(1 866)
(2 595)
(2 565)
(2 457)
(2 360)
(2 184)
(2 137)
(2 166)
(2 231)
(2 245)
(2 273)
(2 299)
(2 272)
(2 226)
(2 109)
(1 957)
(1 839)
(1 736)
(1 653)
(1 510)
(1 401)
(1 083)
(1 020)
(1 053)
(1 014)
(1 086)
(1 052)
(1 018)
(1 027)
(1 190)
(1 260)
(1 714)
(1 819)
(1 529)
(1 862)
(1 586)
(1 597)
(1 512)
(1 627)
(1 776)
(1 653)
(1 199)
(1 509)
(1 272)
(1 436)
(1 531)
(1 620)
(1 686)
Other Operating Expenses
(1 071)
(515)
(178)
(1 290)
0
(1 079)
(2 732)
(2 731)
0
(2 733)
0
0
0
30
58
86
0
0
0
0
0
0
0
0
0
(306)
(306)
(305)
0
0
3
0
0
(11 722)
(2 654)
(2 653)
0
(7 707)
(7 706)
(7 704)
0
(1 520)
(1 521)
(1 522)
0
0
0
0
0
(707)
20
20
0
(839)
(736)
775
0
103
0
Operating Income
23 283
N/A
28 253
+21%
22 232
-21%
9 952
-55%
10 092
+1%
(4 642)
N/A
(636)
+86%
3 562
N/A
7 688
+116%
17 830
+132%
42 347
+138%
60 153
+42%
66 848
+11%
64 814
-3%
44 709
-31%
28 596
-36%
35 031
+23%
36 686
+5%
28 155
-23%
36 413
+29%
31 170
-14%
19 083
-39%
13 590
-29%
(51)
N/A
(15 342)
-29 982%
(24 378)
-59%
(28 019)
-15%
(35 230)
-26%
(31 454)
+11%
(25 186)
+20%
(20 884)
+17%
(13 018)
+38%
(6 798)
+48%
(18 073)
-166%
2 758
N/A
7 479
+171%
6 976
-7%
4 935
-29%
145
-97%
514
+254%
3 528
+586%
758
-79%
3 231
+326%
14 161
+338%
26 920
+90%
31 862
+18%
33 774
+6%
39 374
+17%
35 321
-10%
28 100
-20%
35 541
+26%
36 257
+2%
33 608
-7%
35 276
+5%
33 339
-5%
21 321
-36%
21 858
+3%
22 384
+2%
25 452
+14%
Pre-Tax Income
Interest Income Expense
(5 233)
726
648
268
4 908
(344)
(1 544)
(3 875)
(5 390)
(2 534)
919
138
180
(1 929)
(6 312)
(1 373)
1 912
3 751
6 708
5 980
327
(1 520)
(3 072)
(7 193)
(2 092)
(4 354)
(2 953)
94
(4 876)
(1 692)
(3 737)
(6 674)
(2 556)
(1 375)
(91)
5 735
1 339
5 548
3 876
(1 153)
(10 132)
(10 964)
(5 864)
2 760
9 779
10 800
7 799
17 118
(1 391)
(868)
5 076
(10 113)
2 372
4 254
(1 169)
(4 959)
4 584
2 288
(8 186)
Non-Reccuring Items
(33)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(305)
0
0
0
0
0
(9 070)
(9 070)
(11 722)
0
0
0
(7 706)
0
0
0
(1 522)
0
0
0
0
0
0
(636)
(727)
0
(727)
(1 602)
(1 522)
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
450
0
0
(58)
(8)
(228)
(884)
(1 155)
(1 314)
(1 100)
(448)
(155)
(1 098)
(849)
(747)
(1 248)
(492)
(807)
(1 319)
(1 156)
(912)
(1 251)
(1 074)
(697)
(608)
(339)
(109)
(101)
(4 886)
(5 178)
(5 181)
(5 397)
(809)
(416)
(2 855)
(5 979)
(7 120)
(7 684)
(6 775)
(4 736)
1 388
1 422
5 949
7 186
2 897
14 850
23 750
23 626
11 593
11 593
(300)
(132)
28
2
4
Total Other Income
0
1
1 897
5 638
318
5 429
4 067
501
752
(46)
(1 451)
(1 447)
2 705
2 455
3 449
3 354
120
370
557
714
571
393
231
141
544
51
(233)
(553)
53
388
422
393
(52)
(25)
383
515
683
1 974
989
1 295
329
(771)
144
(653)
(1 039)
(1 630)
(1 047)
(33)
(120)
(172)
(913)
(1 877)
(1 714)
(1 975)
(1 823)
(1 230)
498
447
1
Pre-Tax Income
18 017
N/A
28 980
+61%
24 777
-15%
15 858
-36%
15 768
-1%
445
-97%
1 887
+324%
130
-93%
3 043
+2 241%
15 022
+394%
40 930
+172%
57 687
+41%
68 419
+19%
64 238
-6%
41 397
-36%
30 422
-27%
35 965
+18%
39 958
+11%
34 673
-13%
41 859
+21%
31 577
-25%
17 149
-46%
9 430
-45%
(8 259)
N/A
(18 106)
-119%
(29 931)
-65%
(32 278)
-8%
(36 385)
-13%
(36 885)
-1%
(26 829)
+27%
(33 379)
-24%
(28 472)
+15%
(26 014)
+9%
(24 653)
+5%
(2 132)
+91%
8 332
N/A
483
-94%
12 042
+2 393%
2 156
-82%
(5 323)
N/A
(14 918)
-180%
(18 662)
-25%
(9 266)
+50%
11 532
N/A
37 047
+221%
42 455
+15%
46 476
+9%
63 009
+36%
35 980
-43%
41 909
+16%
62 727
+50%
46 290
-26%
44 337
-4%
49 148
+11%
30 046
-39%
15 000
-50%
26 968
+80%
25 121
-7%
17 271
-31%
Net Income
Tax Provision
(4 986)
(7 675)
(7 112)
(5 442)
(5 778)
(2 340)
(3 266)
(3 813)
(6 241)
(7 219)
(9 719)
(10 927)
(11 195)
(11 301)
(8 808)
(8 152)
(11 037)
(12 856)
(12 869)
(16 891)
(11 632)
(8 220)
(5 369)
874
(397)
(400)
(3 193)
(4 012)
(818)
(486)
1 016
727
463
325
(78)
(467)
(1 110)
(1 933)
(1 352)
2
1 553
1 025
(2 031)
(2 544)
(4 304)
(4 164)
(3 103)
(6 040)
(6 056)
(9 312)
(11 042)
(11 038)
(8 383)
(9 493)
(6 448)
(2 908)
(5 199)
(1 808)
(1 002)
Income from Continuing Operations
13 031
21 305
17 665
10 415
9 990
(1 896)
(1 380)
(3 684)
(3 198)
7 801
31 209
46 759
57 223
52 937
32 589
22 269
24 928
27 101
21 803
24 968
19 945
8 929
4 061
(7 385)
(18 503)
(30 331)
(35 471)
(40 397)
(37 704)
(27 315)
(32 363)
(27 745)
(25 551)
(24 328)
(2 210)
7 865
(627)
10 109
804
(5 321)
(13 365)
(17 637)
(11 297)
8 988
32 743
38 290
43 373
56 968
29 924
32 597
51 686
35 252
35 954
39 656
23 599
12 093
21 769
23 314
16 269
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
234
508
912
1 036
1 207
1 273
1 249
1 519
1 281
1 168
916
575
508
369
528
521
438
547
172
162
175
22
135
130
121
101
117
99
(916)
97
101
110
1 136
111
304
304
74
63
(198)
(198)
1
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Net Income (Common)
13 031
N/A
21 305
+63%
17 665
-17%
10 415
-41%
9 990
-4%
(1 896)
N/A
(1 380)
+27%
(3 684)
-167%
(3 198)
+13%
7 801
N/A
31 443
+303%
47 268
+50%
58 135
+23%
53 974
-7%
33 797
-37%
23 543
-30%
26 177
+11%
28 621
+9%
23 085
-19%
26 136
+13%
20 861
-20%
9 504
-54%
4 569
-52%
(7 016)
N/A
(17 976)
-156%
(29 810)
-66%
(35 033)
-18%
(39 850)
-14%
(37 532)
+6%
(27 153)
+28%
(32 187)
-19%
(27 722)
+14%
(38 963)
-41%
(37 744)
+3%
(15 635)
+59%
(5 580)
+64%
(11 466)
-105%
(888)
+92%
(11 458)
-1 190%
(16 626)
-45%
(13 705)
+18%
(18 093)
-32%
(10 855)
+40%
8 382
N/A
33 412
+299%
38 839
+16%
42 627
+10%
56 291
+32%
24 813
-56%
30 959
+25%
48 131
+55%
30 604
-36%
30 935
+1%
34 548
+12%
21 929
-37%
11 487
-48%
21 313
+86%
22 919
+8%
15 828
-31%
EPS (Diluted)
651.54
N/A
1 065.25
+63%
883.25
-17%
520.75
-41%
499.5
-4%
-94.8
N/A
-69
+27%
-184.2
-167%
-159.9
+13%
390.05
N/A
1 572.15
+303%
2 363.4
+50%
2 906.75
+23%
2 698.7
-7%
1 689.85
-37%
1 177.15
-30%
1 308.84
+11%
1 144.83
-13%
1 539
+34%
1 306.8
-15%
1 043.05
-20%
475.2
-54%
228.45
-52%
-369.26
N/A
-946.1
-156%
-1 568.94
-66%
-1 843.84
-18%
-2 097.36
-14%
-1 975.36
+6%
-1 429.1
+28%
-1 694.05
-19%
-1 459.05
+14%
-2 050.68
-41%
-1 887.2
+8%
-781.75
+59%
-279
+64%
-521.18
-87%
-38.6
+93%
-520.81
-1 249%
-722.86
-39%
-604.45
+16%
-822.4
-36%
-478.67
+42%
369.6
N/A
1 473.36
+299%
1 712.66
+16%
1 879.71
+10%
2 482.24
+32%
1 094.18
-56%
1 365.17
+25%
2 134.65
+56%
1 357.32
-36%
1 369.29
+1%
1 548.97
+13%
984.36
-36%
516.28
-48%
960.23
+86%
1 039.98
+8%
718.22
-31%

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 307,100+ 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.