First Time Loading...
L

LMS Co Ltd
KOSDAQ:073110

Watchlist Manager
LMS Co Ltd
KOSDAQ:073110
Watchlist
Price: 7 190 KRW -5.89% Market Closed
Updated: May 15, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

75.8B
-6%
Revenue
Growth Rates:
1 Year
-23%
3 Years
-37%
5 Years
-31%
7 Years
-33%
10 Years
-32%
-8.6B
-36%
Operating Income
Growth Rates:
1 Year
-
3 Years
+31%
5 Years
-
7 Years
-
10 Years
-
-13.1B
-10%
Net Income
Growth Rates:
1 Year
-
3 Years
+29%
5 Years
-
7 Years
-12%
10 Years
-

Earnings Waterfall
LMS Co Ltd

Revenue
75.8B KRW
Cost of Revenue
-60.1B KRW
Gross Profit
15.7B KRW
Operating Expenses
-24.3B KRW
Operating Income
-8.6B KRW
Other Expenses
-4.5B KRW
Net Income
-13.1B KRW

Income Statement
LMS 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
111 677
N/A
123 742
+11%
130 935
+6%
134 785
+3%
138 878
+3%
137 058
-1%
131 661
-4%
126 759
-4%
123 426
-3%
115 972
-6%
111 684
-4%
108 305
-3%
113 508
+5%
132 312
+17%
145 613
+10%
152 952
+5%
143 749
-6%
131 288
-9%
116 638
-11%
109 267
-6%
109 393
+0%
110 689
+1%
129 783
+17%
149 106
+15%
163 181
+9%
164 901
+1%
155 247
-6%
139 753
-10%
119 663
-14%
110 088
-8%
99 705
-9%
91 751
-8%
95 728
+4%
99 980
+4%
105 680
+6%
100 027
-5%
98 900
-1%
88 908
-10%
80 877
-9%
80 386
-1%
75 764
-6%
Gross Profit
Cost of Revenue
(73 912)
(82 610)
(87 415)
(90 826)
(95 158)
(94 267)
(92 268)
(90 977)
(91 374)
(87 657)
(84 049)
(80 214)
(81 102)
(93 844)
(101 990)
(105 487)
(96 943)
(84 144)
(72 827)
(68 739)
(72 353)
(72 145)
(78 298)
(86 487)
(93 589)
(102 062)
(102 617)
(98 123)
(91 385)
(85 901)
(82 207)
(78 998)
(76 358)
(76 057)
(78 801)
(74 461)
(71 557)
(67 837)
(63 963)
(62 055)
(60 091)
Gross Profit
37 766
N/A
41 133
+9%
43 521
+6%
43 960
+1%
43 721
-1%
42 791
-2%
39 394
-8%
35 783
-9%
32 052
-10%
28 314
-12%
27 633
-2%
28 088
+2%
32 406
+15%
38 468
+19%
43 623
+13%
47 466
+9%
46 805
-1%
47 144
+1%
43 811
-7%
40 528
-7%
37 040
-9%
38 544
+4%
51 485
+34%
62 619
+22%
69 592
+11%
62 839
-10%
52 630
-16%
41 629
-21%
28 278
-32%
24 186
-14%
17 496
-28%
12 753
-27%
19 370
+52%
23 923
+24%
26 879
+12%
25 566
-5%
27 343
+7%
21 071
-23%
16 914
-20%
18 331
+8%
15 673
-15%
Operating Income
Operating Expenses
(20 899)
(22 235)
(23 430)
(24 069)
(24 963)
(25 725)
(25 834)
(25 404)
(24 781)
(23 332)
(23 496)
(22 677)
(23 292)
(24 889)
(25 167)
(26 664)
(27 266)
(26 626)
(26 190)
(25 436)
(25 766)
(30 431)
(26 322)
(34 582)
(60 141)
(66 640)
(72 310)
(65 140)
(40 736)
(32 442)
(28 779)
(27 281)
(25 817)
(26 008)
(25 357)
(26 028)
(25 878)
(25 418)
(25 120)
(24 663)
(24 276)
Selling, General & Administrative
(13 023)
(13 745)
(14 577)
(15 223)
(16 342)
(17 158)
(17 061)
(16 798)
(16 255)
(15 222)
(15 970)
(15 618)
(16 223)
(17 474)
(16 826)
(18 040)
(17 694)
(17 393)
(17 411)
(16 644)
(17 165)
(17 394)
(17 520)
(25 509)
(51 366)
(58 851)
(63 080)
(55 943)
(30 474)
(22 360)
(19 231)
(18 143)
(17 130)
(17 206)
(16 556)
(16 920)
(17 110)
(16 811)
(16 155)
(15 712)
(15 510)
Research & Development
(7 552)
(8 126)
(8 304)
(8 107)
(7 874)
(7 814)
(8 011)
(7 841)
(7 757)
(7 401)
(6 848)
(6 420)
(6 465)
(6 942)
(8 030)
(8 305)
(8 921)
(8 740)
(8 147)
(8 261)
(7 900)
(7 792)
(7 916)
(7 702)
(7 663)
(7 857)
(7 846)
(8 090)
(9 186)
(9 002)
(8 482)
(8 081)
(7 532)
(7 783)
(7 628)
(7 905)
(7 563)
(7 401)
(7 771)
(7 782)
(7 695)
Depreciation & Amortization
(326)
(367)
(552)
(742)
(747)
(753)
(762)
(766)
(770)
(710)
(678)
(637)
(604)
0
0
(319)
(650)
(476)
(615)
(514)
(700)
(872)
(886)
(1 370)
(1 112)
(1 266)
(1 383)
(1 107)
(1 077)
(1 079)
(1 065)
(1 056)
(1 155)
(1 148)
(1 173)
(1 203)
(1 206)
(1 206)
(1 195)
(1 168)
(1 070)
Other Operating Expenses
0
3
3
3
0
0
0
0
0
0
0
0
0
(473)
(311)
0
0
(17)
(17)
(17)
0
(4 373)
0
0
0
1 334
0
0
0
0
0
0
0
129
0
0
0
0
0
0
0
Operating Income
16 866
N/A
18 896
+12%
20 088
+6%
19 888
-1%
18 757
-6%
17 065
-9%
13 559
-21%
10 377
-23%
7 270
-30%
4 981
-31%
4 137
-17%
5 413
+31%
9 113
+68%
13 579
+49%
18 456
+36%
20 801
+13%
19 540
-6%
20 518
+5%
17 621
-14%
15 092
-14%
11 274
-25%
8 114
-28%
25 164
+210%
28 039
+11%
9 451
-66%
(3 800)
N/A
(19 679)
-418%
(23 511)
-19%
(12 458)
+47%
(8 256)
+34%
(11 283)
-37%
(14 528)
-29%
(6 447)
+56%
(2 085)
+68%
1 522
N/A
(461)
N/A
1 465
N/A
(4 347)
N/A
(8 206)
-89%
(6 331)
+23%
(8 603)
-36%
Pre-Tax Income
Interest Income Expense
(2 880)
(3 259)
(7 402)
(1 131)
5 260
5 822
12 016
12 331
1 363
(1 377)
(3 759)
(13 863)
(1 879)
(314)
(170)
6 026
(11 203)
(315)
2 654
1 131
1 413
3 747
1 630
4 680
1 132
3 751
894
(1 701)
(5 630)
(7 865)
(5 423)
(1 182)
6 244
4 762
8 257
12 040
832
2 816
(1 723)
(7 640)
1 548
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(17)
0
0
0
(4 373)
0
(3 038)
(3 038)
1 335
0
0
0
0
0
129
129
129
0
0
0
0
0
0
0
(2 242)
Gain/Loss on Disposition of Assets
1 037
2
3
3
(1)
18
17
19
56
73
222
218
11
0
0
(173)
8
0
3
(189)
(174)
(75)
314
513
972
0
506
500
403
409
407
570
139
777
772
0
661
0
101
0
121
Total Other Income
(2)
66
(46)
312
(228)
(242)
(650)
(803)
198
80
586
720
887
(10 396)
(9 621)
(9 445)
(162)
837
191
394
485
375
246
77
(239)
472
(447)
(352)
231
628
789
1 655
2 235
2 037
1 983
1 711
567
439
23
58
(2 624)
Pre-Tax Income
15 020
N/A
15 705
+5%
12 645
-19%
19 074
+51%
23 788
+25%
22 664
-5%
24 942
+10%
21 924
-12%
8 888
-59%
3 756
-58%
1 185
-68%
(7 513)
N/A
8 132
N/A
2 869
-65%
8 665
+202%
17 209
+99%
8 165
-53%
21 041
+158%
20 470
-3%
16 430
-20%
8 624
-48%
12 161
+41%
24 316
+100%
30 270
+24%
12 651
-58%
423
-97%
(18 726)
N/A
(25 064)
-34%
(17 454)
+30%
(15 083)
+14%
(15 381)
-2%
(13 356)
+13%
2 299
N/A
5 490
+139%
12 534
+128%
13 289
+6%
3 525
-73%
(1 091)
N/A
(9 805)
-798%
(13 913)
-42%
(11 800)
+15%
Net Income
Tax Provision
520
453
176
(689)
(1 137)
(1 209)
(1 738)
(2 194)
(1 980)
(1 605)
(20 275)
(19 254)
(19 798)
(20 184)
584
(896)
1 322
(403)
(2 601)
(2 807)
(1 976)
(2 016)
(4 736)
(4 425)
(1 541)
(99)
3 139
4 917
(1 011)
(1 547)
(2 787)
(3 423)
(247)
(632)
(902)
(1 718)
(3 258)
(1 850)
1 146
2 076
(1 258)
Income from Continuing Operations
15 540
16 158
12 820
18 385
22 651
21 456
23 205
19 730
6 907
2 152
(19 089)
(26 766)
(11 667)
(17 314)
9 250
16 314
9 487
20 638
17 869
13 623
6 648
10 145
19 579
25 844
11 110
323
(15 587)
(20 147)
(18 465)
(16 630)
(18 168)
(16 779)
2 052
4 858
11 632
11 571
267
(2 941)
(8 659)
(11 837)
(13 058)
Net Income (Common)
15 540
N/A
16 158
+4%
12 820
-21%
18 385
+43%
22 651
+23%
21 456
-5%
23 205
+8%
19 730
-15%
6 907
-65%
2 152
-69%
(19 089)
N/A
(26 766)
-40%
(11 667)
+56%
(17 314)
-48%
9 250
N/A
16 314
+76%
9 487
-42%
20 638
+118%
17 869
-13%
13 623
-24%
6 648
-51%
10 145
+53%
19 579
+93%
25 844
+32%
11 110
-57%
323
-97%
(15 587)
N/A
(20 147)
-29%
(18 465)
+8%
(16 630)
+10%
(18 168)
-9%
(16 779)
+8%
2 052
N/A
4 858
+137%
11 632
+139%
11 571
-1%
267
-98%
(2 941)
N/A
(8 659)
-194%
(11 837)
-37%
(13 058)
-10%
EPS (Diluted)
1 942.5
N/A
2 019.75
+4%
1 602.5
-21%
2 298.12
+43%
2 831.37
+23%
2 682
-5%
2 900.62
+8%
2 466.25
-15%
863.37
-65%
269
-69%
-2 386.12
N/A
-3 345.75
-40%
-1 458.37
+56%
-2 164.25
-48%
1 156.25
N/A
2 039.25
+76%
1 185.87
-42%
2 579.75
+118%
2 233.62
-13%
1 702.87
-24%
831
-51%
1 449.28
+74%
2 797
+93%
3 692
+32%
1 587.14
-57%
46.14
-97%
-2 226.71
N/A
-2 878.14
-29%
-2 637.85
+8%
-2 771.66
-5%
-2 830.92
-2%
-2 612.56
+8%
319.47
N/A
767.68
+140%
1 897.06
+147%
1 899.39
+0%
44.03
-98%
-508.47
N/A
-1 420.94
-179%
-2 046.25
-44%
-2 257.41
-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 137,500+ 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.