e

eSang Networks Co Ltd
KOSDAQ:080010

Watchlist Manager
eSang Networks Co Ltd
KOSDAQ:080010
Watchlist
Price: 6 880 KRW 2.53% Market Closed
Market Cap: ₩67.7B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+66%
5Y
+161%
10Y
+176%
Operating Income
+
3Y
+83%
5Y
+1 716%
10Y
+657%
Net Income
+
3Y
+101%
5Y
+103%
10Y
+528%

Earnings Waterfall
eSang Networks Co Ltd

Income Statement
eSang Networks Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 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 Sep-2025
Revenue
Interest Expense
80
85
77
57
58
57
66
92
100
105
167
205
234
275
231
184
151
110
97
68
0
0
53
0
0
0
54
8
0
0
47
24
0
0
63
9
0
0
40
12
0
0
32
9
0
27
59
50
74
125
331
567
808
994
974
893
789
779
801
829
895
877
859
894
0
0
1 077
0
0
0
1 528
0
0
0
1 456
0
0
0
Revenue
16 699
N/A
21 080
+26%
26 984
+28%
34 573
+28%
40 567
+17%
43 426
+7%
44 282
+2%
48 745
+10%
44 479
-9%
40 217
-10%
36 051
-10%
28 354
-21%
26 412
-7%
26 200
-1%
25 673
-2%
30 544
+19%
31 860
+4%
32 930
+3%
35 120
+7%
36 712
+5%
42 626
+16%
48 638
+14%
49 519
+2%
47 182
-5%
43 475
-8%
39 289
-10%
36 058
-8%
32 296
-10%
29 636
-8%
27 879
-6%
28 792
+3%
31 959
+11%
34 179
+7%
38 176
+12%
41 722
+9%
41 867
+0%
42 696
+2%
40 637
-5%
37 774
-7%
38 504
+2%
35 911
-7%
35 733
0%
38 756
+8%
41 788
+8%
45 267
+8%
51 170
+13%
51 096
0%
51 746
+1%
52 733
+2%
50 888
-3%
53 730
+6%
52 688
-2%
55 647
+6%
56 984
+2%
58 154
+2%
49 682
-15%
44 326
-11%
42 998
-3%
44 220
+3%
47 152
+7%
53 769
+14%
52 814
-2%
57 156
+8%
58 867
+3%
61 628
+5%
67 685
+10%
69 962
+3%
75 176
+7%
76 732
+2%
78 473
+2%
82 291
+5%
84 183
+2%
85 511
+2%
86 712
+1%
97 796
+13%
98 772
+1%
103 449
+5%
112 257
+9%
Gross Profit
Cost of Revenue
(13 347)
(16 558)
(21 440)
(28 260)
(33 697)
(36 140)
(36 995)
(38 891)
(34 331)
(30 563)
(26 964)
(21 651)
(20 266)
(19 708)
(18 831)
(21 573)
(21 679)
(22 833)
(24 313)
(25 847)
(32 228)
(38 453)
(39 807)
(38 390)
(34 196)
(29 755)
(27 044)
(23 976)
(22 393)
(20 791)
(21 799)
(24 176)
(25 841)
(29 748)
(33 043)
(32 484)
(32 733)
(30 198)
(26 898)
(25 769)
(24 115)
(23 684)
(25 993)
(28 768)
(30 391)
(34 420)
(34 360)
(34 616)
(35 844)
(34 317)
(36 355)
(35 779)
(36 778)
(36 539)
(39 086)
(34 710)
(32 081)
(33 260)
(31 187)
(33 043)
(37 386)
(35 932)
(37 489)
(38 485)
(38 638)
(41 921)
(45 521)
(48 407)
(50 600)
(52 994)
(55 618)
(57 027)
(58 019)
(57 814)
(64 316)
(65 108)
(65 842)
(71 511)
Gross Profit
3 353
N/A
4 523
+35%
5 544
+23%
6 313
+14%
6 870
+9%
7 285
+6%
7 287
+0%
9 853
+35%
10 147
+3%
9 655
-5%
9 087
-6%
6 704
-26%
6 147
-8%
6 492
+6%
6 842
+5%
8 971
+31%
10 181
+13%
10 098
-1%
10 807
+7%
10 866
+1%
10 399
-4%
10 185
-2%
9 711
-5%
8 793
-9%
9 280
+6%
9 535
+3%
9 014
-5%
8 320
-8%
7 243
-13%
7 088
-2%
6 993
-1%
7 783
+11%
8 338
+7%
8 427
+1%
8 679
+3%
9 382
+8%
9 962
+6%
10 439
+5%
10 876
+4%
12 734
+17%
11 795
-7%
12 048
+2%
12 764
+6%
13 020
+2%
14 876
+14%
16 750
+13%
16 736
0%
17 132
+2%
16 891
-1%
16 573
-2%
17 375
+5%
16 908
-3%
18 868
+12%
20 444
+8%
19 068
-7%
14 972
-21%
12 245
-18%
9 739
-20%
13 033
+34%
14 111
+8%
16 385
+16%
16 883
+3%
19 667
+16%
20 382
+4%
22 990
+13%
25 764
+12%
24 441
-5%
26 768
+10%
26 132
-2%
25 479
-2%
26 673
+5%
27 157
+2%
27 492
+1%
28 898
+5%
33 480
+16%
33 664
+1%
37 607
+12%
40 746
+8%
Operating Income
Operating Expenses
(1 701)
(1 956)
(2 360)
(2 659)
(2 920)
(3 206)
(3 003)
(3 231)
(3 334)
(3 451)
(4 014)
(3 983)
(4 038)
(4 031)
(3 820)
(3 947)
(3 203)
(3 179)
(4 801)
(5 122)
(6 291)
(6 529)
(5 605)
(5 925)
(6 277)
(6 906)
(6 799)
(6 441)
(6 198)
(6 019)
(5 367)
(5 666)
(5 401)
(5 341)
(6 171)
(6 340)
(6 781)
(6 765)
(6 854)
(6 774)
(6 510)
(6 480)
(6 157)
(6 729)
(7 371)
(8 033)
(8 724)
(8 965)
(9 221)
(8 812)
(10 512)
(11 943)
(12 361)
(13 057)
(11 530)
(11 289)
(8 722)
(8 208)
(9 949)
(9 068)
(12 879)
(9 141)
(9 580)
(9 285)
(9 855)
(10 565)
(10 959)
(11 193)
(11 730)
(11 652)
(11 492)
(11 749)
(11 988)
(12 485)
(12 705)
(12 942)
(13 095)
(12 937)
Selling, General & Administrative
(1 463)
(1 630)
(1 391)
(1 575)
(1 725)
(1 973)
(2 370)
(2 501)
(2 491)
(2 574)
(3 103)
(3 121)
(3 269)
(3 213)
(2 899)
(3 255)
(3 658)
(3 885)
(4 259)
(5 120)
(5 373)
(5 683)
(4 978)
(5 918)
(6 262)
(6 813)
(6 109)
(6 265)
(6 024)
(5 845)
(4 778)
(5 404)
(4 918)
(4 701)
(5 531)
(5 550)
(6 009)
(5 990)
(6 000)
(5 930)
(5 757)
(5 766)
(5 609)
(6 130)
(6 757)
(7 403)
(8 074)
(8 302)
(8 542)
(8 693)
(9 596)
(10 358)
(10 661)
(11 210)
(9 911)
(9 692)
(8 277)
(7 745)
(8 539)
(7 693)
(8 125)
(7 930)
(8 336)
(8 314)
(8 923)
(9 350)
(9 760)
(9 972)
(10 148)
(10 043)
(10 101)
(10 275)
(10 225)
(10 667)
(11 116)
(11 184)
(11 436)
(11 346)
Research & Development
(131)
(191)
(811)
(915)
(1 013)
(1 043)
(459)
(487)
(443)
(347)
(274)
(163)
(87)
(107)
(134)
0
0
0
(300)
0
0
0
(323)
0
0
0
(352)
(84)
0
0
(297)
0
(240)
(288)
(321)
0
(244)
(205)
(253)
0
0
0
0
0
0
0
0
(5)
(5)
(8)
(11)
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
Depreciation & Amortization
(106)
(134)
(158)
(170)
(183)
(190)
(174)
(241)
(399)
(531)
(637)
(701)
(684)
(712)
(786)
0
0
0
(243)
0
0
0
(304)
0
0
0
(338)
(91)
0
0
(292)
(116)
(177)
(285)
(319)
(441)
(527)
(570)
(601)
(590)
(590)
(587)
(548)
(565)
(581)
(596)
(649)
(658)
(674)
(744)
(905)
(1 182)
(1 300)
(1 449)
(1 619)
(1 596)
(1 700)
(1 719)
(1 410)
(1 374)
(1 302)
(1 211)
(1 244)
(1 243)
(1 203)
(1 216)
(1 199)
(1 221)
(1 283)
(1 310)
(1 391)
(1 474)
(1 550)
(1 604)
(1 589)
(1 504)
(1 406)
(1 337)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(692)
455
706
0
(2)
(918)
(846)
0
(7)
(15)
(93)
0
0
(174)
(174)
0
(146)
(66)
(67)
0
(349)
0
0
0
(254)
(163)
(127)
0
(34)
(33)
(34)
0
0
0
633
0
(403)
(400)
(398)
0
0
1 255
1 256
0
0
(3 452)
0
0
272
272
0
0
0
(298)
(298)
0
0
(213)
(213)
0
(253)
(253)
(253)
Operating Income
1 651
N/A
2 566
+55%
3 184
+24%
3 653
+15%
3 950
+8%
4 080
+3%
4 284
+5%
6 623
+55%
6 813
+3%
6 202
-9%
5 072
-18%
2 719
-46%
2 107
-23%
2 460
+17%
3 022
+23%
5 022
+66%
6 978
+39%
6 918
-1%
6 006
-13%
5 745
-4%
4 107
-29%
3 656
-11%
4 107
+12%
2 866
-30%
3 002
+5%
2 627
-12%
2 215
-16%
1 879
-15%
1 044
-44%
1 069
+2%
1 626
+52%
2 116
+30%
2 937
+39%
3 087
+5%
2 508
-19%
3 042
+21%
3 180
+5%
3 672
+15%
4 021
+10%
5 960
+48%
5 286
-11%
5 569
+5%
6 606
+19%
6 290
-5%
7 504
+19%
8 716
+16%
8 012
-8%
8 166
+2%
7 669
-6%
7 761
+1%
6 863
-12%
4 965
-28%
6 506
+31%
7 385
+14%
7 538
+2%
3 682
-51%
3 523
-4%
1 531
-57%
3 084
+101%
5 043
+64%
3 505
-30%
7 741
+121%
10 086
+30%
11 097
+10%
13 136
+18%
15 198
+16%
13 482
-11%
15 575
+16%
14 402
-8%
13 827
-4%
15 181
+10%
15 408
+1%
15 504
+1%
16 413
+6%
20 775
+27%
20 723
0%
24 512
+18%
27 809
+13%
Pre-Tax Income
Interest Income Expense
499
622
513
345
268
199
148
20
35
(203)
(306)
(298)
78
875
1 614
1 892
1 265
1 131
508
674
1 083
512
556
596
501
820
739
615
595
869
811
1 051
1 144
749
463
301
38
(73)
(259)
(200)
(317)
(210)
2 106
2 296
2 851
2 757
1 467
2 140
2 392
2 405
3 423
4 022
3 658
3 400
4 307
5 210
5 638
6 155
1 259
1 088
415
250
389
278
643
256
968
1 767
2 003
2 539
1 439
1 989
2 162
2 442
1 753
2 561
2 608
2 538
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
(65)
0
0
0
0
0
0
0
0
0
0
0
(33)
0
0
0
636
634
632
0
(395)
0
0
0
2 232
1 258
0
0
(3 452)
(3 452)
0
(3 180)
272
0
0
0
(297)
(298)
0
0
(874)
(213)
0
0
(253)
0
0
0
Gain/Loss on Disposition of Assets
0
1
1
0
0
0
0
0
0
0
0
5
8
8
8
0
0
0
922
0
0
0
7
0
0
0
0
0
0
0
13
9
0
0
18
(2)
0
0
3
0
0
0
5
0
0
0
(70)
(66)
0
0
4
9
9
13
86
0
8 442
8 438
8 360
8 361
0
70
45
0
0
0
(154)
0
0
0
17
0
0
0
4
0
0
0
Total Other Income
114
125
159
143
261
265
269
157
(18)
47
(68)
72
89
(15)
96
66
83
97
3
808
808
807
(739)
(741)
(739)
(708)
41
34
38
91
24
(25)
(148)
(120)
(197)
(196)
(317)
(688)
(703)
(684)
(449)
(196)
(117)
(131)
(105)
139
64
(775)
(1 162)
(1 152)
(1 198)
(1 765)
(1 289)
2 820
(167)
(938)
(1 273)
(5 699)
(27)
972
1 289
983
(195)
68
(117)
463
(260)
(3 511)
(3 923)
(5 071)
(4 082)
(2 147)
(1 962)
(1 349)
(1 419)
(1 490)
(1 462)
(1 655)
Pre-Tax Income
2 264
N/A
3 313
+46%
3 857
+16%
4 142
+7%
4 480
+8%
4 544
+1%
4 702
+3%
6 799
+45%
6 829
+0%
6 046
-11%
4 698
-22%
2 499
-47%
2 283
-9%
3 330
+46%
4 740
+42%
6 980
+47%
8 326
+19%
8 146
-2%
7 439
-9%
7 227
-3%
5 998
-17%
4 975
-17%
3 931
-21%
2 721
-31%
2 764
+2%
2 741
-1%
2 995
+9%
2 528
-16%
1 678
-34%
2 029
+21%
2 408
+19%
3 151
+31%
3 933
+25%
3 716
-6%
2 792
-25%
3 145
+13%
2 900
-8%
2 910
+0%
3 062
+5%
5 077
+66%
4 520
-11%
5 164
+14%
8 567
+66%
8 456
-1%
10 251
+21%
11 612
+13%
10 109
-13%
10 099
0%
9 531
-6%
9 014
-5%
8 697
-4%
7 232
-17%
8 886
+23%
13 620
+53%
13 997
+3%
9 212
-34%
16 330
+77%
10 424
-36%
9 224
-12%
12 010
+30%
5 209
-57%
5 864
+13%
10 598
+81%
11 442
+8%
13 661
+19%
15 917
+17%
13 739
-14%
13 533
-1%
12 482
-8%
11 296
-10%
11 680
+3%
15 036
+29%
15 704
+4%
17 506
+11%
20 860
+19%
21 793
+4%
25 658
+18%
28 692
+12%
Net Income
Tax Provision
(281)
(395)
(246)
(295)
(347)
(444)
(663)
(1 341)
(1 524)
(1 293)
(1 077)
(497)
(408)
(826)
(1 183)
(1 669)
(1 977)
(1 913)
(1 696)
(1 623)
(1 321)
(1 968)
(1 046)
(698)
(676)
184
(569)
(521)
(407)
(513)
(603)
(710)
(812)
(685)
(351)
(105)
(171)
(276)
(411)
(497)
(829)
(1 057)
(2 366)
(2 985)
(2 884)
(2 883)
(2 060)
(2 188)
(2 316)
(2 890)
(2 340)
(2 001)
(2 053)
(2 463)
(2 602)
(2 047)
(3 090)
(1 896)
(3 231)
(3 261)
(1 859)
(1 924)
(2 184)
(2 325)
(4 272)
(5 217)
(1 922)
(2 363)
(1 023)
(476)
(3 365)
(3 635)
(4 108)
(5 143)
(4 247)
(4 429)
(4 598)
(4 386)
Income from Continuing Operations
1 983
2 918
3 611
3 847
4 132
4 099
4 038
5 457
5 305
4 753
3 621
2 002
1 875
2 503
3 557
5 310
6 347
6 232
5 743
5 602
4 677
3 007
2 885
2 022
2 086
2 923
2 426
2 007
1 271
1 517
1 806
2 442
3 123
3 032
2 440
3 041
2 729
2 633
2 651
4 579
3 690
4 107
6 201
5 472
7 369
8 732
8 049
7 913
7 215
6 123
6 357
5 230
6 833
11 157
11 395
7 166
13 241
8 529
5 993
8 750
3 350
3 939
8 414
9 118
9 389
10 700
11 817
11 170
11 459
10 819
8 315
11 401
11 596
12 363
16 613
17 364
21 060
24 306
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
3
(44)
(229)
(244)
(129)
(17)
239
365
222
195
101
54
72
34
72
37
131
127
118
91
(413)
(397)
(455)
(582)
(73)
53
108
(423)
480
(144)
(360)
(316)
(1 911)
(667)
(751)
(271)
223
(574)
(595)
(447)
(1 168)
(1 157)
(1 517)
(2 153)
(2 030)
(1 804)
(1 925)
(1 945)
(2 214)
(3 414)
(3 394)
(3 650)
(5 252)
(5 320)
(6 578)
(7 543)
Net Income (Common)
1 983
N/A
2 918
+47%
3 611
+24%
3 847
+7%
4 132
+7%
4 099
-1%
4 038
-1%
5 457
+35%
5 305
-3%
4 753
-10%
3 621
-24%
2 002
-45%
1 875
-6%
2 503
+33%
3 557
+42%
5 310
+49%
6 347
+20%
6 232
-2%
5 743
-8%
5 602
-2%
4 677
-17%
3 007
-36%
2 888
-4%
1 980
-31%
1 859
-6%
2 681
+44%
2 297
-14%
1 991
-13%
1 511
-24%
1 882
+25%
2 028
+8%
2 635
+30%
3 222
+22%
3 085
-4%
2 513
-19%
3 076
+22%
2 802
-9%
2 671
-5%
2 782
+4%
4 706
+69%
3 808
-19%
4 197
+10%
5 788
+38%
5 073
-12%
6 912
+36%
8 149
+18%
7 977
-2%
7 966
0%
7 323
-8%
5 699
-22%
6 837
+20%
5 085
-26%
6 472
+27%
10 841
+68%
9 484
-13%
6 497
-31%
12 488
+92%
8 256
-34%
6 216
-25%
8 077
+30%
2 250
-72%
2 927
+30%
6 472
+121%
7 290
+13%
7 606
+4%
8 341
+10%
9 889
+19%
9 366
-5%
9 534
+2%
8 875
-7%
6 101
-31%
7 987
+31%
8 202
+3%
8 713
+6%
11 361
+30%
12 045
+6%
14 482
+20%
16 762
+16%
EPS (Diluted)
396.6
N/A
583.6
+47%
451.37
-23%
480.87
+7%
516.5
+7%
512.37
-1%
504.75
-1%
606.33
+20%
589.44
-3%
792.16
+34%
402.33
-49%
222.44
-45%
208.33
-6%
278.11
+33%
395.22
+42%
590
+49%
705.22
+20%
692.44
-2%
638.11
-8%
622.44
-2%
519.66
-17%
334.11
-36%
320.88
-4%
220
-31%
206.55
-6%
297.88
+44%
255.22
-14%
221.22
-13%
167.88
-24%
209.11
+25%
225.33
+8%
292.77
+30%
358
+22%
342.77
-4%
279.22
-19%
341.77
+22%
311.33
-9%
267.1
-14%
309.11
+16%
522.88
+69%
423.11
-19%
466.33
+10%
643.11
+38%
563.66
-12%
768
+36%
905.44
+18%
886.33
-2%
885.11
0%
813.66
-8%
633.22
-22%
759.66
+20%
565
-26%
719.11
+27%
1 204.55
+68%
1 053.77
-13%
721.88
-31%
1 387.55
+92%
917.33
-34%
690.66
-25%
905.8
+31%
227.24
-75%
295.62
+30%
653.64
+121%
736.38
+13%
768.28
+4%
847.45
+10%
1 002.06
+18%
952.49
-5%
968.59
+2%
902.52
-7%
620.44
-31%
825.01
+33%
860.01
+4%
918.39
+7%
1 191.25
+30%
1 296.78
+9%
1 568.52
+21%
1 815.55
+16%

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 312,500+ 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.