Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
VitzroCell Co Ltd banner
V

VitzroCell Co Ltd
KOSDAQ:082920

Watchlist Manager
VitzroCell Co Ltd
KOSDAQ:082920
Watchlist
Price: 20 700 KRW -5.26%
Market Cap: ₩859.9B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+99%
5Y
+97%
10Y
+191%
Operating Income
+
3Y
+227%
5Y
+198%
10Y
+472%
Net Income
+
3Y
+145%
5Y
+231%
10Y
+453%

Earnings Waterfall
VitzroCell Co Ltd

Income Statement
VitzroCell Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
15
33
45
58
0
11
29
23
30
41
35
31
33
32
43
46
0
0
0
18
23
41
50
43
41
31
30
49
54
56
92
197
498
802
1 077
1 272
1 293
1 323
1 369
799
909
769
624
595
489
338
155
196
171
0
0
Revenue
61 468
N/A
60 642
-1%
63 314
+4%
68 290
+8%
70 569
+3%
13 977
-80%
73 465
+426%
75 537
+3%
74 567
-1%
82 163
+10%
81 221
-1%
85 396
+5%
85 870
+1%
91 020
+6%
99 381
+9%
104 390
+5%
112 935
+8%
105 352
-7%
86 130
-18%
25 219
-71%
68 702
+172%
71 682
+4%
91 537
+28%
112 597
+23%
118 419
+5%
127 720
+8%
135 362
+6%
133 438
-1%
134 098
+0%
131 631
-2%
119 608
-9%
113 180
-5%
106 394
-6%
109 845
+3%
115 629
+5%
113 250
-2%
110 740
-2%
111 620
+1%
118 640
+6%
140 981
+19%
155 853
+11%
172 381
+11%
182 378
+6%
176 220
-3%
177 388
+1%
181 746
+2%
186 454
+3%
210 779
+13%
227 150
+8%
229 494
+1%
236 047
+3%
Gross Profit
Cost of Revenue
(44 733)
(44 141)
(47 141)
(51 699)
(52 915)
(9 981)
(54 109)
(55 650)
(53 831)
(59 629)
(58 474)
(60 680)
(61 477)
(62 661)
(68 365)
(71 532)
(77 132)
(76 915)
(63 846)
(20 311)
(55 667)
(56 675)
(69 024)
(84 241)
(88 757)
(92 539)
(98 871)
(97 546)
(96 333)
(94 035)
(85 782)
(81 971)
(76 775)
(80 128)
(83 777)
(80 030)
(78 879)
(80 116)
(82 722)
(99 387)
(108 588)
(115 971)
(128 157)
(124 217)
(123 087)
(126 839)
(126 016)
(140 292)
(150 692)
(150 933)
(152 363)
Gross Profit
16 736
N/A
16 501
-1%
16 173
-2%
16 591
+3%
17 654
+6%
3 996
-77%
19 357
+384%
19 888
+3%
20 736
+4%
22 534
+9%
22 747
+1%
24 715
+9%
24 392
-1%
28 360
+16%
31 016
+9%
32 860
+6%
35 806
+9%
28 436
-21%
22 286
-22%
4 908
-78%
13 035
+166%
15 007
+15%
22 513
+50%
28 356
+26%
29 664
+5%
35 182
+19%
36 492
+4%
35 892
-2%
37 764
+5%
37 596
0%
33 826
-10%
31 209
-8%
29 619
-5%
29 717
+0%
31 852
+7%
33 219
+4%
31 861
-4%
31 505
-1%
35 918
+14%
41 594
+16%
47 265
+14%
56 410
+19%
54 221
-4%
52 004
-4%
54 302
+4%
54 907
+1%
60 438
+10%
70 487
+17%
76 457
+8%
78 561
+3%
83 684
+7%
Operating Income
Operating Expenses
(9 023)
(9 624)
(9 399)
(9 806)
(10 321)
(2 376)
(11 159)
(11 877)
(11 452)
(11 712)
(11 750)
(11 298)
(12 001)
(12 255)
(11 995)
(12 239)
(11 153)
(10 400)
(10 052)
(4 549)
(51 230)
(8 633)
(9 042)
(8 718)
(10 215)
(10 905)
(10 208)
(10 559)
(10 846)
(12 251)
(12 715)
(13 051)
(13 086)
(12 101)
(13 551)
(15 797)
(15 731)
(16 631)
(16 645)
(12 768)
(12 979)
(12 368)
(11 929)
(14 313)
(15 272)
(16 478)
(17 121)
(18 577)
(19 580)
(20 214)
(20 729)
Selling, General & Administrative
(8 628)
(8 863)
(8 961)
(9 373)
(9 910)
(2 315)
(10 840)
(11 604)
(11 202)
(11 456)
(11 489)
(11 031)
(11 728)
(11 974)
(11 711)
(11 677)
(10 585)
(10 119)
(9 798)
(4 453)
(8 883)
(8 437)
(8 865)
(8 384)
(9 152)
(9 777)
(9 032)
(10 162)
(9 897)
(11 282)
(11 676)
(12 500)
(12 488)
(11 474)
(12 929)
(15 047)
(14 952)
(15 822)
(15 807)
(11 994)
(12 181)
(11 551)
(11 032)
(13 045)
(13 743)
(14 922)
(15 612)
(16 107)
(16 983)
(17 660)
(18 240)
Research & Development
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
0
0
(401)
(623)
0
0
(1 551)
0
0
0
Depreciation & Amortization
(395)
(425)
(441)
(434)
(411)
(61)
(319)
(275)
(251)
(256)
(262)
(268)
(275)
(282)
(287)
(289)
(293)
(280)
(256)
(95)
(200)
(182)
(180)
(334)
(335)
(399)
(447)
(396)
(465)
(485)
(555)
(551)
(598)
(627)
(622)
(750)
(779)
(809)
(838)
(775)
(798)
(809)
(891)
(868)
(907)
(935)
(887)
(918)
(1 045)
(1 002)
(937)
Other Operating Expenses
0
(336)
3
0
0
0
0
0
0
0
0
0
0
0
3
(273)
(275)
0
0
0
(42 147)
(14)
3
0
(728)
(729)
(729)
0
(484)
(484)
(484)
0
0
0
0
0
0
0
0
0
0
(8)
(7)
0
0
(621)
(623)
0
(1 551)
(1 551)
(1 551)
Operating Income
7 713
N/A
6 877
-11%
6 774
-1%
6 785
+0%
7 333
+8%
1 620
-78%
8 197
+406%
8 010
-2%
9 284
+16%
10 822
+17%
10 997
+2%
13 417
+22%
12 390
-8%
16 104
+30%
19 019
+18%
20 618
+8%
24 651
+20%
18 037
-27%
12 233
-32%
359
-97%
(38 195)
N/A
6 373
N/A
13 470
+111%
19 638
+46%
19 446
-1%
24 276
+25%
26 284
+8%
25 333
-4%
26 920
+6%
25 346
-6%
21 111
-17%
18 157
-14%
16 534
-9%
17 617
+7%
18 302
+4%
17 422
-5%
16 130
-7%
14 873
-8%
19 273
+30%
28 825
+50%
34 286
+19%
44 043
+28%
42 291
-4%
37 690
-11%
39 030
+4%
38 428
-2%
43 316
+13%
51 911
+20%
56 877
+10%
58 347
+3%
62 955
+8%
Pre-Tax Income
Interest Income Expense
217
1 116
665
703
380
(604)
(357)
145
(38)
972
1 339
840
713
694
(1 095)
1 740
(376)
641
1 935
(497)
843
61
(242)
260
618
225
1 064
529
1 556
965
(20)
(2 151)
(1 764)
(1 670)
872
3 552
2 820
6 104
8 684
(605)
578
4 778
1 947
7 489
9 393
5 452
1 595
13 135
10 923
4 610
10 080
Non-Reccuring Items
(338)
0
(260)
(281)
(923)
(117)
(1 071)
(1 041)
(161)
(441)
(398)
(397)
(388)
(262)
(281)
0
0
(42 132)
(42 149)
(16)
0
0
0
(731)
0
0
0
(484)
0
0
0
0
0
0
0
(520)
(584)
(520)
(520)
0
57
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
(20)
26
54
0
0
10
(17)
0
0
(190)
(190)
35
0
50
46
35
0
0
238
149
(422)
(656)
0
(814)
(303)
(135)
(141)
(132)
(325)
(28)
(23)
0
0
0
139
0
139
51
(88)
(88)
0
0
(38)
0
(39)
(53)
(15)
0
0
Total Other Income
114
94
96
87
(34)
48
102
(1)
81
141
130
(168)
(71)
79
62
130
86
40 936
41 177
1 438
42 570
1 431
1 191
(119)
(801)
(539)
(674)
(594)
(593)
(119)
385
177
261
255
(492)
(397)
(492)
(388)
216
244
287
249
87
(1 161)
(733)
(2 365)
(2 296)
(502)
(1 236)
313
249
Pre-Tax Income
7 706
N/A
8 087
+5%
7 255
-10%
7 321
+1%
6 810
-7%
947
-86%
6 871
+626%
7 123
+4%
9 149
+28%
11 495
+26%
12 068
+5%
13 503
+12%
12 456
-8%
16 649
+34%
17 705
+6%
22 538
+27%
24 405
+8%
17 517
-28%
13 196
-25%
1 284
-90%
5 456
+325%
8 014
+47%
13 998
+75%
18 392
+31%
19 263
+5%
23 148
+20%
26 372
+14%
24 650
-7%
27 742
+13%
26 059
-6%
21 149
-19%
16 155
-24%
15 007
-7%
16 202
+8%
18 682
+15%
20 057
+7%
18 013
-10%
20 069
+11%
27 793
+38%
28 515
+3%
35 120
+23%
48 982
+39%
44 326
-10%
44 018
-1%
47 652
+8%
41 515
-13%
42 577
+3%
64 491
+51%
66 550
+3%
63 270
-5%
73 284
+16%
Net Income
Tax Provision
(540)
(606)
(522)
(501)
(569)
(54)
(562)
(618)
(924)
(1 416)
(1 668)
(1 934)
(1 815)
(2 515)
(2 268)
(3 475)
(3 737)
(994)
(733)
(50)
922
(1 215)
(2 206)
(3 021)
(3 124)
(3 550)
(4 443)
(4 568)
(5 267)
(4 975)
(3 758)
(2 026)
(1 796)
(2 164)
(2 666)
(3 036)
(2 499)
(2 788)
(4 302)
(5 403)
(7 071)
(10 891)
(10 137)
(7 963)
(8 357)
(6 851)
(7 142)
(13 231)
(14 255)
(13 400)
(15 731)
Income from Continuing Operations
7 166
7 481
6 733
6 820
6 241
894
6 309
6 505
8 226
10 078
10 400
11 568
10 640
14 134
15 437
19 065
20 671
16 523
12 464
1 234
6 376
6 798
11 790
15 372
16 137
19 596
21 928
20 082
22 475
21 085
17 392
14 129
13 213
14 039
16 017
17 021
15 514
17 281
23 491
23 112
28 049
38 091
34 189
36 055
39 295
34 664
35 434
51 260
52 295
49 870
57 553
Net Income (Common)
7 166
N/A
7 481
+4%
6 733
-10%
6 820
+1%
6 241
-8%
894
-86%
6 309
+606%
6 505
+3%
8 226
+26%
10 078
+23%
10 400
+3%
11 568
+11%
10 640
-8%
14 134
+33%
15 437
+9%
19 065
+24%
20 671
+8%
16 523
-20%
12 464
-25%
1 234
-90%
6 376
+417%
6 798
+7%
11 790
+73%
15 372
+30%
16 137
+5%
19 596
+21%
21 928
+12%
20 082
-8%
22 475
+12%
21 085
-6%
17 392
-18%
14 129
-19%
13 213
-6%
14 039
+6%
16 017
+14%
17 021
+6%
15 514
-9%
17 281
+11%
23 491
+36%
23 112
-2%
28 049
+21%
38 091
+36%
34 189
-10%
36 055
+5%
39 295
+9%
34 664
-12%
35 434
+2%
51 260
+45%
52 295
+2%
49 870
-5%
57 553
+15%
EPS (Diluted)
169.74
N/A
176.69
+4%
160.62
-9%
162.71
+1%
297.19
+83%
21.32
-93%
147.46
+592%
150.84
+2%
190.74
+26%
234.56
+23%
244
+4%
274.11
+12%
247.05
-10%
360.08
+46%
386.45
+7%
442.4
+14%
939.59
+112%
917.94
-2%
566.54
-38%
28.63
-95%
147.96
+417%
157.75
+7%
273.6
+73%
357.12
+31%
376.42
+5%
457.59
+22%
511.51
+12%
467.89
-9%
521.72
+12%
489.45
-6%
403.72
-18%
327.98
-19%
306.72
-6%
328.81
+7%
375.91
+14%
398.19
+6%
364.11
-9%
381.69
+5%
521.66
+37%
544.66
+4%
662.33
+22%
860.41
+30%
762.59
-11%
823.41
+8%
877.03
+7%
781.29
-11%
796.75
+2%
1 150.08
+44%
1 163.81
+1%
1 109.84
-5%
1 280.82
+15%

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 317,100+ 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.