A

Avaco Co Ltd
KOSDAQ:083930

Watchlist Manager
Avaco Co Ltd
KOSDAQ:083930
Watchlist
Price: 13 740 KRW -1.51%
Market Cap: 201.7B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+130%
5Y
+142%
10Y
+191%
Operating Income
+
3Y
+2 973%
5Y
+126%
10Y
+224%
Net Income
+
3Y
+354%
5Y
+85%
10Y
+139%

Earnings Waterfall
Avaco Co Ltd

Revenue
386.2B KRW
Cost of Revenue
-313B KRW
Gross Profit
73.2B KRW
Operating Expenses
-42.3B KRW
Operating Income
30.9B KRW
Other Expenses
-6.2B KRW
Net Income
24.7B KRW

Income Statement
Avaco Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Interest Expense
69
66
0
0
0
1
0
1
1
0
1
0
2
0
0
0
27
44
0
0
666
2
0
0
237
0
0
29
291
0
0
83
192
78
84
47
17
0
0
0
0
0
1
19
21
39
59
62
0
0
22
0
43
70
99
127
95
72
45
21
31
62
98
105
92
70
42
43
45
48
50
42
34
23
48
440
669
735
800
Revenue
50 145
N/A
58 267
+16%
53 360
-8%
51 753
-3%
46 425
-10%
38 511
-17%
30 631
-20%
26 482
-14%
25 745
-3%
28 561
+11%
39 838
+39%
69 130
+74%
90 915
+32%
108 225
+19%
121 604
+12%
108 317
-11%
122 609
+13%
142 393
+16%
165 676
+16%
201 584
+22%
228 031
+13%
253 468
+11%
288 986
+14%
292 170
+1%
248 710
-15%
193 349
-22%
133 062
-31%
98 139
-26%
94 732
-3%
107 547
+14%
129 847
+21%
134 916
+4%
166 891
+24%
190 717
+14%
169 357
-11%
176 057
+4%
149 374
-15%
131 700
-12%
132 598
+1%
118 236
-11%
137 697
+16%
129 280
-6%
162 873
+26%
190 201
+17%
199 678
+5%
211 872
+6%
187 639
-11%
180 218
-4%
185 679
+3%
192 904
+4%
216 772
+12%
233 681
+8%
243 485
+4%
280 447
+15%
283 974
+1%
249 583
-12%
226 085
-9%
206 588
-9%
159 639
-23%
200 043
+25%
200 348
+0%
166 445
-17%
171 696
+3%
150 530
-12%
179 808
+19%
167 859
-7%
168 196
+0%
182 101
+8%
217 264
+19%
212 461
-2%
248 748
+17%
219 209
-12%
186 852
-15%
219 147
+17%
212 312
-3%
282 274
+33%
305 515
+8%
285 274
-7%
386 207
+35%
Gross Profit
Cost of Revenue
(41 960)
(49 400)
(48 152)
(47 567)
(42 095)
(35 217)
(25 698)
(20 852)
(19 800)
(22 058)
(32 873)
(58 541)
(76 330)
(91 551)
(102 876)
(92 151)
(107 432)
(125 235)
(144 965)
(176 593)
(199 769)
(224 482)
(257 587)
(264 525)
(226 595)
(178 331)
(125 627)
(92 871)
(88 923)
(99 918)
(121 451)
(123 060)
(147 664)
(163 882)
(145 460)
(149 599)
(126 874)
(111 999)
(107 755)
(96 946)
(114 179)
(107 413)
(138 385)
(163 133)
(171 852)
(184 949)
(165 914)
(157 900)
(162 755)
(171 288)
(185 063)
(196 295)
(206 220)
(225 298)
(226 029)
(199 844)
(176 712)
(159 439)
(125 028)
(155 226)
(153 841)
(132 340)
(136 931)
(120 624)
(147 365)
(139 146)
(138 877)
(145 277)
(169 231)
(167 038)
(196 838)
(181 593)
(156 435)
(177 925)
(172 859)
(229 152)
(248 993)
(234 009)
(313 040)
Gross Profit
8 185
N/A
8 867
+8%
5 209
-41%
4 187
-20%
4 330
+3%
3 295
-24%
4 933
+50%
5 630
+14%
5 946
+6%
6 503
+9%
6 964
+7%
10 588
+52%
14 585
+38%
16 674
+14%
18 728
+12%
16 166
-14%
15 176
-6%
17 158
+13%
20 712
+21%
24 992
+21%
28 262
+13%
28 985
+3%
31 397
+8%
27 643
-12%
22 115
-20%
15 018
-32%
7 437
-50%
5 270
-29%
5 809
+10%
7 630
+31%
8 396
+10%
11 856
+41%
19 227
+62%
26 835
+40%
23 897
-11%
26 458
+11%
22 500
-15%
19 701
-12%
24 842
+26%
21 289
-14%
23 518
+10%
21 866
-7%
24 488
+12%
27 068
+11%
27 826
+3%
26 923
-3%
21 725
-19%
22 318
+3%
22 924
+3%
21 616
-6%
31 709
+47%
37 386
+18%
37 265
0%
55 149
+48%
57 945
+5%
49 739
-14%
49 373
-1%
47 149
-5%
34 611
-27%
44 817
+29%
46 507
+4%
34 105
-27%
34 765
+2%
29 906
-14%
32 443
+8%
28 712
-11%
29 319
+2%
36 824
+26%
48 033
+30%
45 422
-5%
51 910
+14%
37 616
-28%
30 417
-19%
41 221
+36%
39 452
-4%
53 122
+35%
56 521
+6%
51 265
-9%
73 167
+43%
Operating Income
Operating Expenses
(7 178)
(7 938)
(9 265)
(9 085)
(9 133)
(8 897)
(7 930)
(7 276)
(5 931)
(6 552)
(6 464)
(7 425)
(8 671)
(8 601)
(8 984)
(8 563)
(7 025)
(7 122)
(7 638)
(7 009)
(10 554)
(12 302)
(12 649)
(13 187)
(12 128)
(8 921)
(7 618)
(7 501)
(6 719)
(7 971)
(9 001)
(9 906)
(9 733)
(40 481)
(41 764)
(12 591)
(13 618)
(15 393)
(15 307)
(13 864)
(13 955)
(12 821)
(13 601)
(14 369)
(15 652)
(15 504)
(15 030)
(16 703)
(20 228)
(19 908)
(19 863)
(18 121)
(14 398)
(20 542)
(23 457)
(24 049)
(26 036)
(23 545)
(20 971)
(20 631)
(23 431)
(22 046)
(22 247)
(25 546)
(22 633)
(24 423)
(28 315)
(29 663)
(34 461)
(34 026)
(34 335)
(31 467)
(26 009)
(26 452)
(24 534)
(26 850)
(35 417)
(36 532)
(42 308)
Selling, General & Administrative
(3 783)
(3 802)
(3 974)
(3 946)
(2 798)
(2 619)
(2 191)
(1 804)
(1 693)
(1 680)
(1 815)
(2 160)
(2 379)
(2 569)
(2 831)
(3 217)
(3 526)
(4 897)
(6 969)
(7 537)
(7 719)
(12 259)
(11 923)
(12 996)
(6 518)
(10 629)
(8 572)
(7 046)
(4 121)
(5 373)
(4 783)
(5 166)
(5 204)
(4 507)
(6 470)
(8 227)
(9 476)
(11 124)
(11 202)
(9 779)
(9 429)
(7 547)
(9 193)
(9 655)
(10 963)
(11 366)
(9 967)
(11 752)
(15 763)
(15 839)
(16 556)
(14 738)
(10 504)
(10 384)
(10 568)
(10 765)
(15 501)
(16 182)
(16 268)
(16 583)
(15 431)
(14 129)
(13 653)
(14 792)
(12 750)
(12 739)
(13 799)
(14 384)
(17 043)
(16 767)
(17 582)
(16 331)
(13 602)
(14 708)
(15 020)
(18 177)
(24 637)
(26 023)
(32 018)
Research & Development
(3 300)
(4 040)
(5 172)
(4 999)
(6 175)
(6 110)
(5 583)
(5 328)
(4 114)
(4 764)
(4 553)
(5 176)
(6 207)
(5 937)
(6 051)
(5 237)
(3 371)
(2 312)
0
0
(3 431)
(1 207)
0
0
(5 501)
0
0
(526)
(3 110)
0
0
(2 123)
(4 417)
(2 700)
(4 505)
(4 183)
(3 941)
(4 063)
(3 917)
(3 898)
(4 345)
(5 115)
(4 268)
(4 569)
(4 551)
(3 971)
(4 869)
(4 770)
(4 316)
(3 910)
(3 164)
(3 237)
(3 740)
(9 995)
(12 719)
(13 878)
(10 356)
(7 180)
(4 518)
(3 863)
(7 809)
(7 720)
(8 397)
(10 555)
(9 686)
(11 493)
(14 325)
(15 086)
(17 224)
(17 065)
(16 562)
(14 953)
(12 227)
(11 551)
(9 309)
(8 485)
(10 542)
(10 308)
(10 075)
Depreciation & Amortization
(96)
(97)
(120)
(140)
(159)
(167)
(155)
(145)
(125)
(108)
(95)
(88)
(85)
(95)
(102)
(108)
(127)
(131)
0
0
(105)
(30)
0
0
(121)
0
0
(29)
(112)
0
0
(58)
(112)
(102)
(165)
(181)
(201)
(208)
(189)
(188)
(181)
(157)
(138)
(143)
(138)
(166)
(194)
(181)
(149)
(159)
(143)
(145)
(154)
(162)
(168)
(176)
(179)
(182)
(184)
(184)
(192)
(196)
(197)
(198)
(197)
(191)
(191)
(193)
(194)
(194)
(190)
(182)
(180)
(193)
(205)
(226)
(238)
(249)
(263)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
217
(669)
528
701
1 194
(726)
(191)
12
1 708
954
100
623
(2 598)
(4 218)
(2 559)
0
(33 172)
(30 624)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
770
0
0
0
0
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
39
0
48
48
Operating Income
1 006
N/A
928
-8%
(4 057)
N/A
(4 899)
-21%
(4 803)
+2%
(5 603)
-17%
(2 997)
+47%
(1 647)
+45%
14
N/A
(50)
N/A
500
N/A
3 163
+533%
5 914
+87%
8 072
+36%
9 743
+21%
7 603
-22%
8 152
+7%
10 036
+23%
13 073
+30%
17 982
+38%
17 708
-2%
16 683
-6%
18 749
+12%
14 457
-23%
9 987
-31%
6 098
-39%
(182)
N/A
(2 232)
-1 126%
(910)
+59%
(341)
+63%
(603)
-77%
1 952
N/A
9 493
+386%
(13 644)
N/A
(17 866)
-31%
13 868
N/A
8 881
-36%
4 308
-51%
9 536
+121%
7 426
-22%
9 563
+29%
9 046
-5%
10 887
+20%
12 699
+17%
12 175
-4%
11 421
-6%
6 698
-41%
5 618
-16%
2 696
-52%
1 707
-37%
11 844
+594%
19 263
+63%
22 867
+19%
34 608
+51%
34 489
0%
25 691
-26%
23 337
-9%
23 604
+1%
13 641
-42%
24 187
+77%
23 075
-5%
12 060
-48%
12 518
+4%
4 360
-65%
9 810
+125%
4 289
-56%
1 004
-77%
7 161
+613%
13 571
+90%
11 396
-16%
17 575
+54%
6 149
-65%
4 408
-28%
14 769
+235%
14 919
+1%
26 272
+76%
21 104
-20%
14 733
-30%
30 859
+109%
Pre-Tax Income
Interest Income Expense
(701)
(659)
(194)
(181)
43
53
(45)
95
105
55
194
434
489
704
703
(58)
(62)
(160)
(491)
374
975
345
90
319
103
(296)
202
(651)
(424)
(1 846)
(1 323)
(1 776)
(1 592)
278
(2 701)
(183)
240
12
3 063
1 411
1 960
1 291
908
521
3 711
1 468
2 406
3 317
1 013
2 863
3 103
7 578
6 893
6 362
5 268
1 598
1 003
3 412
2 923
198
(5 354)
(4 760)
(3 656)
(973)
3 746
2 190
4 452
7 054
3 841
4 538
1 200
(1 748)
911
1 734
920
(5 089)
10 181
7 780
(2 140)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23
0
0
0
0
0
0
0
0
0
0
(30 624)
(30 624)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(771)
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
Gain/Loss on Disposition of Assets
(140)
(201)
(228)
(192)
(191)
(155)
(91)
(69)
(49)
0
(22)
(19)
(62)
(218)
(271)
(323)
(286)
0
0
0
0
(253)
0
0
(3)
0
0
0
1
0
0
4
19
22
0
34
27
31
36
0
21
0
18
19
(18)
(13)
(29)
(16)
0
21
33
30
30
35
41
43
45
35
15
0
0
0
1
11
11
17
0
0
6
7
0
11
11
5
18
13
13
19
10
Total Other Income
306
318
78
52
352
327
175
118
91
82
71
44
19
148
355
496
592
332
191
105
(596)
1
(252)
(252)
295
386
305
396
1 044
1 980
1 765
1 548
717
(203)
255
517
505
425
393
314
275
536
553
588
630
817
743
791
(3 218)
(1 872)
(502)
(655)
1 582
1 567
272
393
535
542
721
662
860
1 224
1 035
1 081
1 198
847
811
774
765
671
702
676
196
216
176
103
992
2 151
2 281
Pre-Tax Income
471
N/A
386
-18%
(4 401)
N/A
(5 220)
-19%
(4 599)
+12%
(5 377)
-17%
(2 957)
+45%
(1 501)
+49%
161
N/A
87
-46%
744
+755%
3 623
+387%
6 360
+76%
8 707
+37%
10 530
+21%
7 717
-27%
8 396
+9%
10 208
+22%
12 773
+25%
18 461
+45%
18 110
-2%
16 776
-7%
18 587
+11%
14 524
-22%
10 381
-29%
6 188
-40%
325
-95%
(2 487)
N/A
(289)
+88%
(205)
+29%
(161)
+21%
(28 896)
-17 848%
(21 986)
+24%
(13 547)
+38%
(20 312)
-50%
14 236
N/A
9 653
-32%
4 776
-51%
13 028
+173%
9 151
-30%
11 819
+29%
10 873
-8%
12 365
+14%
13 827
+12%
16 498
+19%
13 693
-17%
9 819
-28%
9 711
-1%
491
-95%
2 721
+454%
14 479
+432%
25 446
+76%
31 373
+23%
42 571
+36%
40 069
-6%
27 723
-31%
24 920
-10%
27 592
+11%
17 299
-37%
25 049
+45%
18 582
-26%
8 525
-54%
9 899
+16%
4 480
-55%
14 765
+230%
7 343
-50%
6 267
-15%
14 990
+139%
18 183
+21%
16 612
-9%
19 477
+17%
5 089
-74%
5 526
+9%
16 724
+203%
16 033
-4%
21 300
+33%
32 290
+52%
24 684
-24%
31 009
+26%
Net Income
Tax Provision
0
132
248
248
0
0
0
0
0
0
117
128
580
1 252
1 093
1 506
2 885
1 455
567
(1 166)
(3 104)
(3 192)
(3 528)
(2 572)
(1 515)
(95)
882
1 119
66
(634)
(200)
171
7 028
5 368
6 846
5 339
(2 495)
(771)
(2 697)
(1 616)
(1 945)
(2 046)
(2 838)
(2 941)
(2 775)
(2 192)
(1 158)
(1 168)
63
1 330
(1 655)
(4 383)
(5 981)
(10 533)
(9 333)
(6 079)
(5 332)
(5 364)
(4 002)
(5 798)
(4 054)
(2 050)
(1 253)
(396)
(2 228)
(154)
(840)
(2 893)
(78)
(506)
(660)
2 883
(1 269)
(3 276)
(2 794)
(4 242)
(5 897)
(4 463)
(6 356)
Income from Continuing Operations
471
518
(4 153)
(4 972)
(4 599)
(5 377)
(2 957)
(1 501)
161
87
861
3 751
6 940
9 960
11 624
9 224
11 281
11 662
13 339
17 294
15 006
13 584
15 058
11 951
8 866
6 093
1 208
(1 367)
(223)
(839)
(361)
(28 726)
(14 959)
(8 180)
(13 467)
19 575
7 158
4 004
10 331
7 535
9 874
8 828
9 527
10 886
13 723
11 500
8 659
8 541
554
4 050
12 824
21 063
25 392
32 038
30 736
21 644
19 588
22 228
13 298
19 252
14 527
6 477
8 646
4 084
12 537
7 189
5 427
12 097
18 106
16 105
18 817
7 972
4 257
13 448
13 239
17 058
26 393
20 221
24 653
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15
49
176
176
161
127
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)
471
N/A
518
+10%
(4 153)
N/A
(4 972)
-20%
(4 599)
+8%
(5 377)
-17%
(2 957)
+45%
(1 501)
+49%
161
N/A
87
-46%
861
+890%
3 751
+336%
6 940
+85%
9 960
+44%
11 624
+17%
9 224
-21%
11 281
+22%
11 662
+3%
13 339
+14%
17 294
+30%
15 006
-13%
13 584
-9%
15 058
+11%
11 951
-21%
8 866
-26%
6 093
-31%
1 208
-80%
(1 367)
N/A
(223)
+84%
(839)
-276%
(361)
+57%
(28 726)
-7 857%
(14 959)
+48%
(8 180)
+45%
(13 467)
-65%
19 575
N/A
7 158
-63%
4 004
-44%
10 331
+158%
7 535
-27%
9 874
+31%
8 828
-11%
9 542
+8%
10 935
+15%
13 899
+27%
11 436
-18%
8 396
-27%
8 128
-3%
(830)
N/A
2 898
N/A
11 947
+312%
20 302
+70%
25 473
+25%
32 129
+26%
30 736
-4%
21 644
-30%
19 588
-9%
22 228
+13%
13 298
-40%
19 252
+45%
14 527
-25%
6 477
-55%
8 646
+34%
4 084
-53%
12 537
+207%
7 189
-43%
5 427
-25%
12 097
+123%
18 106
+50%
16 105
-11%
18 817
+17%
7 972
-58%
4 257
-47%
13 448
+216%
13 239
-2%
17 058
+29%
26 393
+55%
20 221
-23%
24 653
+22%
EPS (Diluted)
58.87
N/A
47.09
-20%
-377.54
N/A
-452
-20%
-418.09
+8%
-537.7
-29%
-295.7
+45%
-150.1
+49%
16.1
N/A
8.69
-46%
86.1
+891%
288.53
+235%
630.9
+119%
766.15
+21%
894.15
+17%
709.53
-21%
867.76
+22%
897.07
+3%
1 026.07
+14%
1 330.3
+30%
1 154.3
-13%
1 044.92
-9%
1 158.3
+11%
919.3
-21%
682
-26%
468.69
-31%
71.05
-85%
-85.43
N/A
-14.86
+83%
-52.43
-253%
-22.56
+57%
-1 795.37
-7 858%
-997.26
+44%
-545.33
+45%
-897.8
-65%
1 305
N/A
477.2
-63%
266.93
-44%
688.73
+158%
502.33
-27%
658.26
+31%
588.53
-11%
636.13
+8%
729
+15%
926.6
+27%
816.85
-12%
599.71
-27%
580.57
-3%
-59.28
N/A
181.12
N/A
796.46
+340%
1 353.46
+70%
1 698.2
+25%
2 008.06
+18%
2 195.42
+9%
1 546
-30%
1 399.14
-9%
1 709.84
+22%
1 022.92
-40%
1 480.92
+45%
1 117.46
-25%
481.72
-57%
640.43
+33%
300.98
-53%
915.65
+204%
539.6
-41%
407.13
-25%
896.52
+120%
1 345.37
+50%
1 205.96
-10%
1 384.33
+15%
596.78
-57%
302.76
-49%
1 030
+240%
916.67
-11%
1 254.17
+37%
1 770.97
+41%
1 415.88
-20%
1 711.97
+21%

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 307,400+ 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.