Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
G

GemVax & KAEL Co Ltd
KOSDAQ:082270

Watchlist Manager
GemVax & KAEL Co Ltd
KOSDAQ:082270
Watchlist
Price: 43 800 KRW 13.77% Market Closed
Market Cap: ₩1.9T
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-7%
5Y
+18%
10Y
-13%
Operating Income
+
3Y
-449%
5Y
-3 338%
10Y
-148%
Net Income
+
3Y
-826%
5Y
+1%
10Y
-168%

Earnings Waterfall
GemVax & KAEL Co Ltd

Income Statement
GemVax & KAEL Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 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
13
0
0
0
0
1
0
0
0
0
2
6
12
16
17
95
198
376
566
686
811
1 033
973
0
1 203
299
415
0
2 618
0
0
0
3 993
1 007
3 031
5 096
6 807
5 465
4 374
3 316
4 286
3 719
3 609
3 687
4 128
4 650
5 553
6 158
0
4 451
3 482
3 422
0
4 274
5 279
5 107
6 728
6 219
5 749
5 534
4 755
3 722
2 760
1 867
1 230
999
755
502
405
383
405
426
445
474
517
446
463
564
1 134
2 095
3 161
0
0
0
Revenue
10 910
N/A
11 399
+4%
8 340
-27%
8 413
+1%
10 273
+22%
9 976
-3%
13 548
+36%
14 948
+10%
13 784
-8%
13 899
+1%
13 423
-3%
12 905
-4%
12 936
+0%
14 014
+8%
11 863
-15%
15 209
+28%
17 246
+13%
14 903
-14%
13 523
-9%
9 803
-28%
6 883
-30%
7 782
+13%
10 458
+34%
11 615
+11%
19 968
+72%
19 732
-1%
23 806
+21%
26 420
+11%
52 118
+97%
37 906
-27%
46 994
+24%
55 707
+19%
31 763
-43%
18 104
-43%
17 983
-1%
27 407
+52%
66 530
+143%
56 543
-15%
62 733
+11%
72 485
+16%
101 051
+39%
115 454
+14%
107 450
-7%
84 880
-21%
75 074
-12%
70 341
-6%
77 124
+10%
101 897
+32%
28 403
-72%
40 241
+42%
33 103
-18%
8 733
-74%
47 875
+448%
22 026
-54%
17 441
-21%
17 349
-1%
47 240
+172%
48 158
+2%
46 457
-4%
45 506
-2%
42 664
-6%
46 815
+10%
55 579
+19%
62 456
+12%
65 663
+5%
63 634
-3%
63 160
-1%
58 903
-7%
60 371
+2%
66 228
+10%
71 874
+9%
78 886
+10%
75 804
-4%
73 280
-3%
75 123
+3%
68 762
-8%
72 209
+5%
71 263
-1%
63 577
-11%
62 731
-1%
62 692
0%
60 333
-4%
68 398
+13%
73 640
+8%
Gross Profit
Cost of Revenue
(4 677)
(5 238)
(3 480)
(3 010)
(5 782)
(5 619)
(7 756)
(8 545)
(7 206)
(7 352)
(7 063)
(7 209)
(7 715)
(8 311)
(7 527)
(10 222)
(12 016)
(10 982)
(10 626)
(7 695)
(5 581)
(6 201)
(7 605)
(8 822)
(13 638)
(15 257)
(18 114)
(19 218)
(36 528)
(22 687)
(26 691)
(31 944)
(19 387)
(13 048)
(16 795)
(26 342)
(51 216)
(45 462)
(50 673)
(58 827)
(78 735)
(92 430)
(84 481)
(66 766)
(56 879)
(51 602)
(60 402)
(82 701)
(19 147)
(27 343)
(17 401)
6 187
(31 627)
(10 789)
(7 530)
(8 317)
(29 807)
(30 435)
(29 792)
(28 096)
(28 015)
(29 217)
(34 296)
(37 471)
(40 115)
(40 538)
(41 003)
(39 823)
(41 490)
(45 662)
(50 686)
(55 791)
(53 943)
(53 788)
(47 613)
(43 913)
(46 160)
(43 336)
(45 500)
(43 680)
(42 977)
(40 688)
(45 037)
(47 793)
Gross Profit
6 233
N/A
6 162
-1%
4 860
-21%
5 403
+11%
4 491
-17%
4 357
-3%
5 791
+33%
6 402
+11%
6 578
+3%
6 546
0%
6 360
-3%
5 696
-10%
5 221
-8%
5 703
+9%
4 336
-24%
4 986
+15%
5 230
+5%
3 919
-25%
2 895
-26%
2 107
-27%
1 302
-38%
1 581
+21%
2 853
+80%
2 793
-2%
6 330
+127%
4 474
-29%
5 691
+27%
7 201
+27%
15 590
+116%
15 219
-2%
20 303
+33%
23 763
+17%
12 376
-48%
5 056
-59%
1 188
-77%
1 065
-10%
15 314
+1 338%
11 081
-28%
12 060
+9%
13 658
+13%
22 316
+63%
23 023
+3%
22 968
0%
18 113
-21%
18 195
+0%
18 741
+3%
16 724
-11%
19 198
+15%
9 255
-52%
12 897
+39%
15 701
+22%
14 919
-5%
16 248
+9%
11 237
-31%
9 910
-12%
9 031
-9%
17 432
+93%
17 721
+2%
16 664
-6%
17 409
+4%
14 648
-16%
17 598
+20%
21 284
+21%
24 986
+17%
25 548
+2%
23 098
-10%
22 157
-4%
19 080
-14%
18 881
-1%
20 566
+9%
21 189
+3%
23 095
+9%
21 861
-5%
19 491
-11%
27 510
+41%
24 850
-10%
26 048
+5%
27 927
+7%
18 077
-35%
19 051
+5%
19 715
+3%
19 645
0%
23 361
+19%
25 847
+11%
Operating Income
Operating Expenses
(1 815)
(1 981)
(1 631)
(2 076)
(2 801)
(3 156)
(3 307)
(3 045)
(3 015)
(2 908)
(2 936)
(3 079)
(3 272)
(3 429)
(3 552)
(3 938)
(4 075)
(4 680)
(5 411)
(5 758)
(6 126)
(6 891)
(7 215)
(7 759)
(17 998)
(9 322)
(9 825)
(9 959)
(23 714)
(16 258)
(21 268)
(27 131)
(17 038)
(12 842)
(11 270)
(12 305)
(25 888)
(20 322)
(21 667)
(21 057)
(27 872)
(27 703)
(26 016)
(22 914)
(20 956)
(30 214)
(32 211)
(34 790)
(15 485)
(14 141)
(10 969)
(8 027)
(17 663)
(14 971)
(23 735)
(26 065)
(18 095)
(18 463)
(19 372)
(19 519)
(23 046)
(26 333)
(26 052)
(25 331)
(24 110)
(20 364)
(20 808)
(21 530)
(22 509)
(23 285)
(23 529)
(25 260)
(25 807)
(26 698)
(26 953)
(28 426)
(33 917)
(51 025)
(52 943)
(58 003)
(58 052)
(42 743)
(44 846)
(37 744)
Selling, General & Administrative
(1 577)
(1 738)
(1 366)
(1 729)
(2 356)
(2 463)
(2 440)
(2 159)
(2 013)
(1 924)
(1 995)
(2 057)
(2 141)
(2 332)
(2 412)
(2 706)
(2 816)
(3 323)
(4 013)
(4 288)
(4 697)
(5 850)
(6 487)
(7 853)
(15 154)
(9 301)
(9 840)
(9 556)
(21 901)
(16 150)
(19 954)
(24 588)
(14 078)
(9 187)
(8 018)
(7 007)
(20 604)
(15 032)
(15 643)
(15 186)
(22 667)
(19 824)
(18 273)
(17 715)
(15 613)
(18 878)
(21 253)
(23 135)
(15 485)
(15 228)
(12 319)
(9 283)
(17 663)
(14 681)
(14 281)
(13 775)
(12 979)
(13 171)
(13 364)
(13 961)
(16 855)
(20 397)
(20 750)
(20 001)
(18 443)
(14 623)
(14 656)
(14 480)
(14 004)
(14 273)
(13 786)
(13 874)
(12 974)
(12 322)
(12 331)
(12 928)
(16 845)
(19 273)
(22 205)
(23 279)
(21 445)
(18 265)
(15 854)
(15 200)
Research & Development
(138)
(148)
(187)
(268)
(341)
(593)
(771)
(793)
(908)
(884)
(838)
(907)
(1 004)
(957)
(985)
(1 076)
(1 108)
(1 209)
(1 259)
(1 335)
(1 295)
0
0
0
(1 233)
0
0
0
(987)
0
0
(667)
(1 659)
(1 440)
(1 691)
(1 626)
(3 225)
(3 298)
(4 063)
(3 909)
(3 092)
(3 174)
(2 809)
(2 991)
(2 336)
(2 487)
0
(1 664)
0
(723)
(853)
(1 412)
0
(1 856)
(2 487)
(2 884)
(3 733)
(3 987)
(4 794)
(4 444)
(4 948)
(4 653)
(3 977)
(3 966)
(4 506)
(2 714)
(3 099)
(3 942)
(7 241)
(7 692)
(8 446)
(10 150)
(11 634)
(13 185)
(13 394)
(14 178)
(15 670)
(30 292)
(29 238)
(33 226)
(35 064)
(22 885)
(27 375)
(20 973)
Depreciation & Amortization
(100)
(97)
(79)
(80)
(103)
(100)
(96)
(92)
(94)
(99)
(102)
(115)
(126)
(138)
(152)
(153)
(150)
(147)
(139)
(135)
(133)
0
0
0
(1 594)
0
0
0
(825)
0
0
(569)
(1 300)
(953)
(1 490)
(1 447)
(2 059)
(1 991)
(1 961)
(1 962)
(2 113)
(1 907)
(2 176)
(2 205)
(3 007)
(3 757)
(4 031)
(4 393)
0
(2 406)
(2 011)
(1 545)
0
(1 440)
(1 126)
(1 026)
(1 383)
(1 304)
(1 214)
(1 113)
(1 242)
(1 284)
(1 325)
(1 366)
(1 161)
(1 136)
(1 162)
(1 216)
(1 264)
(1 319)
(1 296)
(1 236)
(1 199)
(1 192)
(1 228)
(1 320)
(1 401)
(1 460)
(1 499)
(1 498)
(1 542)
(1 592)
(1 617)
(1 571)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(3)
0
0
0
0
0
(1 041)
(728)
94
(18)
(21)
15
(403)
0
(108)
(1 314)
(1 307)
0
(1 262)
(71)
(2 225)
0
0
0
0
0
(2 798)
(2 758)
(3)
0
(5 092)
(6 927)
(5 598)
0
4 216
4 214
4 213
0
3 006
(5 841)
(8 380)
0
0
0
0
0
0
0
0
0
(1 891)
(1 891)
(1 892)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
4 419
N/A
4 181
-5%
3 230
-23%
3 328
+3%
1 690
-49%
1 202
-29%
2 485
+107%
3 359
+35%
3 563
+6%
3 639
+2%
3 424
-6%
2 616
-24%
1 950
-25%
2 275
+17%
785
-65%
1 050
+34%
1 156
+10%
(759)
N/A
(2 513)
-231%
(3 648)
-45%
(4 824)
-32%
(5 308)
-10%
(4 361)
+18%
(4 966)
-14%
(11 668)
-135%
(4 846)
+58%
(4 132)
+15%
(2 756)
+33%
(8 124)
-195%
(1 038)
+87%
(964)
+7%
(3 367)
-249%
(4 661)
-38%
(7 786)
-67%
(10 082)
-29%
(11 240)
-11%
(10 574)
+6%
(9 241)
+13%
(9 607)
-4%
(7 399)
+23%
(5 556)
+25%
(4 679)
+16%
(3 048)
+35%
(4 801)
-58%
(2 761)
+42%
(11 475)
-316%
(15 488)
-35%
(15 593)
-1%
(6 229)
+60%
(1 243)
+80%
4 734
N/A
6 894
+46%
(1 415)
N/A
(3 734)
-164%
(13 825)
-270%
(17 034)
-23%
(662)
+96%
(741)
-12%
(2 708)
-265%
(2 110)
+22%
(8 398)
-298%
(8 736)
-4%
(4 770)
+45%
(346)
+93%
1 438
N/A
2 734
+90%
1 350
-51%
(2 449)
N/A
(3 628)
-48%
(2 719)
+25%
(2 340)
+14%
(2 165)
+7%
(3 945)
-82%
(7 207)
-83%
557
N/A
(3 576)
N/A
(7 868)
-120%
(23 098)
-194%
(34 866)
-51%
(38 951)
-12%
(38 337)
+2%
(23 098)
+40%
(21 485)
+7%
(11 897)
+45%
Pre-Tax Income
Interest Income Expense
(154)
(111)
(147)
(124)
320
431
516
582
609
599
557
448
390
369
392
89
(1 511)
(1 602)
(3 639)
(3 811)
(6 310)
(6 648)
(4 196)
(3 143)
(942)
1 549
1 056
20
(2 043)
(316)
(2 361)
(3 437)
(1 872)
(3 097)
(2 705)
(3 211)
1 437
3 025
2 821
4 971
(19 564)
(19 552)
(17 126)
(19 083)
(3 037)
(3 708)
(6 534)
(2 021)
(5 665)
(6 903)
(10 759)
(14 319)
(22 105)
(29 338)
(11 272)
(14 452)
6 236
12 988
(6 013)
(9 803)
(76 425)
(56 784)
(43 200)
(39 034)
10 974
(4 978)
(8 903)
(3 105)
13 173
12 598
7 826
4 231
(19 269)
(21 116)
(22 896)
(23 802)
(13 437)
(28 555)
(29 465)
(26 431)
(23 544)
(11 567)
(5 072)
(8 579)
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
0
0
(71)
0
(2 154)
0
(3 888)
(2 154)
(41)
(61)
(2 797)
0
0
(2 228)
(6 177)
0
0
0
0
(51)
8 798
11 338
0
0
0
(35)
(12 252)
(14 118)
(15 727)
(20 826)
2 785
1 183
(4 166)
976
(8 068)
4 901
18 431
20 589
1 149
(688)
(7 060)
(9 370)
4 267
4 395
(1 445)
(1 316)
(5 701)
(3 920)
12 209
12 232
(345)
(2 216)
(13 889)
(13 912)
Gain/Loss on Disposition of Assets
(18)
(18)
0
6
4
3
4
0
2
5
11
0
10
12
774
0
778
0
0
11
6
0
0
0
0
0
0
0
0
0
0
0
(14)
(2)
(10)
(7)
(1)
29
37
41
39
8
0
0
32
140
111
86
0
(53)
(14)
0
0
0
(36)
(36)
(23)
(22)
5
16
42
0
84
(165)
(232)
(202)
0
42
(7)
(86)
(111)
(143)
(83)
(115)
(103)
(143)
(253)
(151)
(53)
(23)
119
129
45
54
Total Other Income
16
31
28
15
103
103
104
124
(3)
4
(134)
(93)
29
22
166
1 057
285
1 080
305
162
(2 283)
(1 894)
(1 805)
(1 832)
2 774
(200)
(481)
357
(1 004)
(221)
579
(564)
80
1 302
762
1 101
(103)
(2 425)
(3 003)
(3 081)
(938)
(597)
21
(1 017)
203
(1 332)
(1 313)
(472)
(3 842)
(4 268)
(4 285)
(3 987)
(6 893)
(6 200)
(4 219)
(4 270)
(3 865)
(3 830)
(5 202)
(5 179)
(10 107)
(18 808)
(20 630)
(21 499)
(2 476)
(2 510)
(1 573)
(442)
1 371
1 366
1 260
999
(573)
(719)
(722)
(688)
(89)
(67)
(500)
(313)
(25 696)
(25 928)
(25 840)
(26 053)
Pre-Tax Income
4 263
N/A
4 083
-4%
3 111
-24%
3 226
+4%
2 117
-34%
1 740
-18%
3 110
+79%
4 065
+31%
4 171
+3%
4 246
+2%
3 856
-9%
2 971
-23%
2 379
-20%
2 677
+13%
2 117
-21%
2 196
+4%
708
-68%
(1 281)
N/A
(5 847)
-356%
(7 286)
-25%
(13 410)
-84%
(13 850)
-3%
(10 362)
+25%
(9 941)
+4%
(9 836)
+1%
(3 497)
+64%
(3 557)
-2%
(2 380)
+33%
(11 171)
-369%
(1 576)
+86%
(2 746)
-74%
(7 368)
-168%
(6 539)
+11%
(9 583)
-47%
(14 189)
-48%
(13 357)
+6%
(13 130)
+2%
(10 765)
+18%
(9 791)
+9%
(5 528)
+44%
(28 815)
-421%
(24 820)
+14%
(20 153)
+19%
(27 128)
-35%
(11 740)
+57%
(16 375)
-39%
(23 223)
-42%
(17 999)
+22%
(15 736)
+13%
(12 518)
+20%
(1 526)
+88%
(74)
+95%
(30 413)
-40 999%
(39 272)
-29%
(29 352)
+25%
(35 827)
-22%
(10 567)
+71%
(5 725)
+46%
(29 647)
-418%
(37 904)
-28%
(92 103)
-143%
(83 145)
+10%
(72 682)
+13%
(60 068)
+17%
1 635
N/A
(54)
N/A
9 304
N/A
14 636
+57%
12 058
-18%
10 472
-13%
(425)
N/A
(6 448)
-1 419%
(19 604)
-204%
(24 761)
-26%
(24 609)
+1%
(29 525)
-20%
(27 348)
+7%
(55 791)
-104%
(52 675)
+6%
(53 488)
-2%
(87 803)
-64%
(62 681)
+29%
(66 241)
-6%
(60 386)
+9%
Net Income
Tax Provision
(225)
(301)
(335)
(327)
(466)
(414)
(550)
(705)
(579)
(556)
(337)
(156)
(151)
(134)
(247)
(308)
37
239
(83)
(68)
(111)
(290)
244
388
156
169
(250)
(394)
689
(499)
(302)
(747)
(176)
(9)
(175)
(56)
(690)
(1 681)
(2 618)
(2 391)
(1 019)
505
3 139
1 300
2 243
610
(78)
1 806
(1 501)
(408)
(1 094)
(1 040)
0
(29)
(29)
(29)
(140)
(140)
(140)
(140)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
171
165
164
160
584
1 089
859
670
Income from Continuing Operations
4 038
3 782
2 777
2 900
1 651
1 326
2 560
3 360
3 593
3 691
3 520
2 816
2 228
2 543
1 870
1 888
745
(1 043)
(5 932)
(7 356)
(13 521)
(14 141)
(10 118)
(9 553)
(9 679)
(3 329)
(3 808)
(2 775)
(10 482)
(2 076)
(3 049)
(8 117)
(6 715)
(9 592)
(14 364)
(13 412)
(13 819)
(12 447)
(12 411)
(7 921)
(29 834)
(24 316)
(17 014)
(25 828)
(9 497)
(15 766)
(23 303)
(16 194)
(17 237)
(12 926)
(2 619)
(1 114)
(30 413)
(39 300)
(29 380)
(35 855)
(10 707)
(5 865)
(29 787)
(38 044)
(92 103)
(83 145)
(72 682)
(60 068)
1 635
(54)
9 304
14 636
12 058
10 472
(425)
(6 448)
(19 604)
(24 761)
(24 609)
(29 525)
(27 177)
(55 626)
(52 511)
(53 328)
(87 219)
(61 592)
(65 382)
(59 715)
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
16
0
0
0
1 254
554
1 051
3 157
1 069
1 992
2 921
1 393
2 338
(9)
(1 569)
(4 268)
(2 163)
(3 120)
(1 772)
3 543
7 044
10 349
12 947
(6 129)
19 908
17 530
0
0
129
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)
4 038
N/A
3 782
-6%
2 777
-27%
2 900
+4%
1 651
-43%
1 326
-20%
2 560
+93%
3 360
+31%
3 593
+7%
3 691
+3%
3 520
-5%
2 816
-20%
2 228
-21%
2 543
+14%
1 870
-26%
1 888
+1%
745
-61%
(1 043)
N/A
(5 932)
-469%
(7 356)
-24%
(13 521)
-84%
(14 141)
-5%
(10 118)
+28%
(9 553)
+6%
(9 663)
-1%
(3 329)
+66%
(3 808)
-14%
(2 775)
+27%
(9 227)
-233%
(1 523)
+83%
(1 999)
-31%
(4 960)
-148%
(8 998)
-81%
(12 040)
-34%
(16 415)
-36%
(17 554)
-7%
1 256
N/A
(812)
N/A
(1 804)
-122%
549
N/A
(31 997)
N/A
(27 436)
+14%
(18 786)
+32%
(22 285)
-19%
(2 453)
+89%
(5 416)
-121%
(10 355)
-91%
(22 322)
-116%
(20 947)
+6%
(19 141)
+9%
(12 518)
+35%
4 869
N/A
(12 272)
N/A
(21 160)
-72%
(11 368)
+46%
(17 843)
-57%
(10 707)
+40%
(5 865)
+45%
(29 787)
-408%
(38 044)
-28%
(92 103)
-142%
(83 145)
+10%
(72 682)
+13%
(60 068)
+17%
1 635
N/A
(54)
N/A
9 304
N/A
14 636
+57%
12 058
-18%
10 472
-13%
(425)
N/A
(6 448)
-1 419%
(19 604)
-204%
(24 761)
-26%
(24 609)
+1%
(29 525)
-20%
(27 177)
+8%
(55 626)
-105%
(52 511)
+6%
(53 328)
-2%
(87 219)
-64%
(61 592)
+29%
(65 382)
-6%
(59 715)
+9%
EPS (Diluted)
807.6
N/A
540.28
-33%
396.71
-27%
414.28
+4%
275.16
-34%
189.42
-31%
365.71
+93%
560
+53%
513.28
-8%
615.16
+20%
586.66
-5%
469.33
-20%
371.33
-21%
423.83
+14%
311.66
-26%
314.66
+1%
124.16
-61%
-115.88
N/A
-494.33
-327%
-565.84
-14%
-1 126.75
-99%
-785.61
+30%
-532.52
+32%
-1 364.71
-156%
-439.22
+68%
-144.73
+67%
-173.09
-20%
-120.65
+30%
-401.17
-233%
-66.21
+83%
-79.95
-21%
-206.66
-158%
-374.91
-81%
-481.6
-28%
-586.25
-22%
-797.9
-36%
50.24
N/A
-32.47
N/A
-72.16
-122%
22.87
N/A
-914.2
N/A
-1 016.14
-11%
-647.79
+36%
-768.44
-19%
-87.6
+89%
-186.75
-113%
-345.16
-85%
-720.06
-109%
-698.23
+3%
-638.03
+9%
-417.26
+35%
162.3
N/A
-409.06
N/A
-682.58
-67%
-355.25
+48%
-524.79
-48%
-324.45
+38%
-167.57
+48%
-827.41
-394%
-1 056.77
-28%
-2 558.41
-142%
-2 078.62
+19%
-1 817.05
+13%
-1 540.2
+15%
41.72
N/A
-1.36
N/A
226.99
N/A
368.92
+63%
302.5
-18%
263.85
-13%
-10.75
N/A
-163.3
-1 419%
-497.32
-205%
-630.34
-27%
-626.4
+1%
-749.04
-20%
-690.62
+8%
-1 411.19
-104%
-1 324.81
+6%
-1 343.94
-1%
-2 202.28
-64%
-1 548.57
+30%
-1 591.1
-3%
-1 427.08
+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
Follow us
Join more than 314,800+ 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.