H

Huons Global Co Ltd
KOSDAQ:084110

Watchlist Manager
Huons Global Co Ltd
KOSDAQ:084110
Watchlist
Price: 48 350 KRW 0.73% Market Closed
Market Cap: 612.1B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+25%
5Y
+64%
10Y
+737%
Operating Income
+
3Y
+17%
5Y
+4%
10Y
+440%
Net Income
+
3Y
-
5Y
-28%
10Y
-19%

Earnings Waterfall
Huons Global Co Ltd

Revenue
825.4B KRW
Cost of Revenue
-413.4B KRW
Gross Profit
412.1B KRW
Operating Expenses
-325.5B KRW
Operating Income
86.5B KRW
Other Expenses
-62.1B KRW
Net Income
24.4B KRW

Income Statement
Huons Global Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
3 337
3 351
3 115
2 871
2 695
2 299
2 083
1 860
1 606
1 205
890
604
367
328
296
453
647
870
1 217
1 378
1 521
1 625
1 717
1 644
1 559
1 535
1 420
1 460
1 501
1 501
1 724
2 139
2 910
3 771
4 651
5 678
7 109
8 276
9 606
11 460
12 759
14 005
14 095
13 260
11 994
11 040
10 558
10 053
10 473
11 349
11 855
12 425
Revenue
134 072
N/A
137 563
+3%
141 913
+3%
148 374
+5%
158 183
+7%
165 533
+5%
171 295
+3%
175 249
+2%
182 343
+4%
153 392
-16%
126 354
-18%
98 632
-22%
65 448
-34%
67 868
+4%
72 527
+7%
107 542
+48%
163 712
+52%
222 276
+36%
282 513
+27%
314 721
+11%
323 961
+3%
335 684
+4%
345 788
+3%
359 533
+4%
378 687
+5%
393 416
+4%
408 680
+4%
425 275
+4%
449 423
+6%
463 798
+3%
482 614
+4%
503 605
+4%
523 048
+4%
538 068
+3%
555 583
+3%
563 826
+1%
574 648
+2%
607 967
+6%
633 909
+4%
659 405
+4%
664 365
+1%
678 655
+2%
702 746
+4%
722 441
+3%
758 380
+5%
786 297
+4%
802 203
+2%
811 008
+1%
813 461
+0%
810 684
0%
813 692
+0%
825 439
+1%
Gross Profit
Cost of Revenue
(70 437)
(72 049)
(72 783)
(75 133)
(79 552)
(82 795)
(85 307)
(86 349)
(87 902)
(74 233)
(62 634)
(51 033)
(37 198)
(37 264)
(39 206)
(53 711)
(75 057)
(97 597)
(119 422)
(129 045)
(128 345)
(131 479)
(133 828)
(138 920)
(154 924)
(160 982)
(171 812)
(182 387)
(193 230)
(201 514)
(208 210)
(218 617)
(231 966)
(238 691)
(246 031)
(249 567)
(251 266)
(270 536)
(287 300)
(303 055)
(298 736)
(310 220)
(316 278)
(320 945)
(340 171)
(358 822)
(368 368)
(388 266)
(393 048)
(392 297)
(405 671)
(413 383)
Gross Profit
63 636
N/A
65 512
+3%
69 128
+6%
73 241
+6%
78 631
+7%
82 739
+5%
85 989
+4%
88 901
+3%
94 441
+6%
79 160
-16%
63 721
-20%
47 599
-25%
28 250
-41%
30 605
+8%
33 321
+9%
53 831
+62%
88 655
+65%
124 678
+41%
163 091
+31%
185 677
+14%
195 615
+5%
204 207
+4%
211 962
+4%
220 614
+4%
223 763
+1%
232 433
+4%
236 867
+2%
242 887
+3%
256 193
+5%
262 284
+2%
274 404
+5%
284 988
+4%
291 082
+2%
299 377
+3%
309 552
+3%
314 259
+2%
323 382
+3%
337 431
+4%
346 609
+3%
356 349
+3%
365 629
+3%
368 436
+1%
386 468
+5%
401 496
+4%
418 209
+4%
427 475
+2%
433 836
+1%
422 742
-3%
420 413
-1%
418 387
0%
408 021
-2%
412 057
+1%
Operating Income
Operating Expenses
(48 861)
(48 378)
(48 705)
(48 852)
(50 693)
(54 338)
(57 219)
(59 672)
(64 530)
(54 487)
(43 816)
(31 581)
(16 211)
(16 669)
(18 251)
(34 118)
(59 758)
(92 049)
(119 014)
(132 349)
(133 397)
(136 436)
(141 897)
(147 286)
(155 799)
(162 534)
(165 515)
(177 329)
(183 280)
(190 265)
(195 061)
(201 847)
(201 833)
(209 006)
(221 489)
(231 284)
(249 080)
(263 957)
(272 198)
(282 119)
(279 153)
(353 271)
(354 763)
(356 443)
(304 259)
(307 968)
(320 487)
(326 926)
(323 422)
(332 702)
(327 460)
(325 521)
Selling, General & Administrative
(37 668)
(37 191)
(37 670)
(37 772)
(38 722)
(41 272)
(43 554)
(46 431)
(51 079)
(42 367)
(33 335)
(23 658)
(11 585)
(12 097)
(13 163)
(25 825)
(45 656)
(68 122)
(89 522)
(99 923)
(105 732)
(109 276)
(115 196)
(119 949)
(125 620)
(131 191)
(136 487)
(142 075)
(146 104)
(149 151)
(153 448)
(159 033)
(159 760)
(165 923)
(176 198)
(183 598)
(198 267)
(209 663)
(213 560)
(221 866)
(221 115)
(226 831)
(231 750)
(229 867)
(239 081)
(246 232)
(251 351)
(255 830)
(251 350)
(244 905)
(242 619)
(242 793)
Research & Development
(10 393)
(10 418)
(10 315)
(10 372)
(10 966)
(11 313)
(11 921)
(11 817)
(12 673)
(11 101)
(9 561)
(7 084)
(4 243)
(4 181)
(4 660)
(7 824)
(13 469)
(19 259)
(24 681)
(27 394)
(26 900)
(26 474)
(26 023)
(26 764)
(28 597)
(29 546)
(31 662)
(32 550)
(34 457)
(36 146)
(36 472)
(37 612)
(38 428)
(38 829)
(40 844)
(42 821)
(45 815)
(48 798)
(52 208)
(53 894)
(52 545)
(52 893)
(50 565)
(54 596)
(59 588)
(60 058)
(67 231)
(68 910)
(65 758)
(70 280)
(67 023)
(64 153)
Depreciation & Amortization
(801)
(771)
(721)
(710)
(1 005)
(1 007)
(998)
(983)
(777)
(720)
(621)
(539)
(383)
(390)
(427)
(468)
(634)
(735)
(878)
(1 097)
(766)
(958)
(950)
(853)
(1 582)
(1 798)
(2 269)
(2 704)
(2 719)
(2 929)
(3 101)
(3 499)
(3 645)
(3 735)
(3 926)
(4 344)
(4 999)
(5 493)
(6 430)
(6 359)
(5 493)
(6 211)
(5 534)
(5 447)
(5 590)
(5 746)
(5 972)
(6 253)
(6 314)
(6 663)
(6 966)
(7 721)
Other Operating Expenses
0
0
0
0
0
(746)
(746)
(441)
0
(299)
(299)
(300)
0
0
0
0
0
(3 933)
(3 933)
(3 935)
0
272
272
279
0
1
4 903
1
0
(2 039)
(2 040)
(1 703)
0
(519)
(521)
(521)
0
(2)
(0)
(0)
0
(67 336)
(66 914)
(66 533)
0
4 068
4 068
4 068
0
(10 853)
(10 853)
(10 853)
Operating Income
14 774
N/A
17 136
+16%
20 425
+19%
24 389
+19%
27 938
+15%
28 400
+2%
28 769
+1%
29 228
+2%
29 911
+2%
24 671
-18%
19 904
-19%
16 018
-20%
12 040
-25%
13 936
+16%
15 069
+8%
19 712
+31%
28 897
+47%
32 629
+13%
44 077
+35%
53 328
+21%
62 219
+17%
67 771
+9%
70 064
+3%
73 326
+5%
67 964
-7%
69 898
+3%
71 352
+2%
65 560
-8%
72 913
+11%
72 020
-1%
79 344
+10%
83 141
+5%
89 249
+7%
90 371
+1%
88 063
-3%
82 974
-6%
74 302
-10%
73 474
-1%
74 411
+1%
74 230
0%
86 476
+16%
15 165
-82%
31 706
+109%
45 053
+42%
113 950
+153%
119 507
+5%
113 349
-5%
95 817
-15%
96 991
+1%
85 685
-12%
80 561
-6%
86 536
+7%
Pre-Tax Income
Interest Income Expense
(3 054)
(2 963)
(2 875)
(2 172)
(2 465)
(2 491)
(1 446)
(1 658)
(1 146)
(151)
139
1 287
2 071
2 153
2 830
2 163
1 026
447
(1 027)
(1 245)
108
1 463
3 518
3 125
1 797
1 201
(572)
(910)
(4 629)
(5 930)
(3 948)
(147)
20 249
19 483
15 018
16 975
(3 030)
(3 918)
(2 926)
(9 879)
(10 724)
491
(5 550)
(3 662)
(1 001)
(8 419)
1 288
824
5 926
2 306
(2 377)
14 910
Non-Reccuring Items
0
0
0
(305)
(747)
0
0
0
(300)
0
0
0
0
0
0
0
(3 945)
0
0
0
(6)
0
0
4 933
4 958
4 901
0
(373)
(2 096)
0
0
0
(519)
0
0
0
(23 972)
(23 823)
(24 246)
(24 626)
(74 948)
0
0
0
4 381
0
0
0
(10 907)
0
0
0
Gain/Loss on Disposition of Assets
(8)
3
(3)
(25)
(8)
8
78
99
86
39
0
(44)
(27)
5
(1)
6
5
(1)
2
4
(6)
(14)
(31)
(94)
(335)
(360)
(318)
(225)
(108)
(142)
354
324
477
516
14
9 577
10 494
10 504
10 090
2 969
(714)
0
0
0
(61)
0
0
0
5
0
0
0
Total Other Income
(1 907)
(1 294)
(2 473)
(4)
(521)
(318)
407
(1 762)
515
428
619
779
(564)
(668)
(681)
(594)
358
1 121
2 073
3 137
2 991
2 570
2 888
2 478
2 913
2 962
3 770
3 925
5 071
5 447
4 292
3 550
2 337
2 120
2 438
3 826
5 679
4 986
4 011
3 693
566
(13)
2 477
(424)
2 363
4 310
2 434
(99)
(1 651)
3 087
1 381
4 525
Pre-Tax Income
9 805
N/A
12 881
+31%
15 073
+17%
21 883
+45%
24 197
+11%
25 597
+6%
27 806
+9%
25 905
-7%
29 066
+12%
24 988
-14%
20 662
-17%
18 040
-13%
13 520
-25%
15 427
+14%
17 219
+12%
21 287
+24%
26 341
+24%
34 196
+30%
45 124
+32%
55 223
+22%
65 305
+18%
71 790
+10%
76 439
+6%
83 768
+10%
77 297
-8%
78 601
+2%
74 230
-6%
67 975
-8%
71 150
+5%
71 394
+0%
80 042
+12%
86 868
+9%
111 793
+29%
112 489
+1%
105 532
-6%
113 351
+7%
63 473
-44%
61 224
-4%
61 341
+0%
46 387
-24%
655
-99%
15 643
+2 287%
28 633
+83%
40 967
+43%
119 633
+192%
115 398
-4%
117 071
+1%
96 541
-18%
90 364
-6%
91 078
+1%
79 565
-13%
105 970
+33%
Net Income
Tax Provision
(2 609)
(2 495)
(1 558)
(1 454)
(1 352)
(1 933)
(3 933)
(3 512)
(4 761)
(4 114)
(3 464)
(4 203)
(4 023)
(4 432)
(4 257)
(5 509)
(6 489)
(9 497)
(13 280)
(14 857)
(15 272)
(15 622)
(15 360)
(15 700)
(15 987)
(15 444)
(14 412)
(14 240)
(13 802)
(14 625)
(16 728)
(17 583)
(20 750)
(20 322)
(18 851)
(33 770)
(30 513)
(32 073)
(36 146)
(20 227)
(33 740)
(38 771)
(39 151)
(43 829)
(27 005)
(22 471)
(23 954)
(17 708)
(23 236)
(20 918)
(20 903)
(27 638)
Income from Continuing Operations
7 196
10 386
13 515
20 429
22 845
23 665
23 874
22 394
24 305
20 874
17 198
13 838
9 497
10 996
12 963
15 778
19 852
24 698
31 842
40 364
50 034
56 167
61 080
68 069
61 310
63 159
59 819
53 737
57 349
56 770
63 315
69 285
91 043
92 167
86 681
79 581
32 960
29 150
25 196
26 160
(33 085)
(23 128)
(10 518)
(2 862)
92 628
92 927
93 117
78 833
67 127
70 160
58 662
78 333
Income to Minority Interest
(529)
(1 250)
(2 358)
(4 047)
(5 463)
(5 395)
(4 962)
(4 130)
(3 558)
(4 452)
(5 573)
(6 659)
(8 125)
(9 004)
(9 693)
(11 030)
(11 569)
(13 090)
(15 556)
(19 746)
(24 193)
(27 499)
(30 113)
(33 607)
(32 103)
(33 910)
(33 112)
(30 397)
(30 692)
(30 055)
(33 213)
(35 332)
(48 347)
(49 115)
(46 585)
(46 188)
(28 458)
(26 874)
(27 009)
(26 456)
(26 953)
(35 792)
(42 992)
(45 549)
(54 245)
(50 306)
(48 181)
(42 327)
(41 336)
(44 129)
(42 421)
(53 944)
Net Income (Common)
6 667
N/A
9 136
+37%
11 157
+22%
16 383
+47%
17 383
+6%
18 271
+5%
18 913
+4%
18 264
-3%
20 746
+14%
22 025
+6%
26 844
+22%
30 177
+12%
32 384
+7%
37 375
+15%
525 579
+1 306%
519 278
-1%
514 638
-1%
508 152
-1%
16 288
-97%
20 620
+27%
25 953
+26%
28 524
+10%
30 760
+8%
34 239
+11%
29 454
-14%
28 869
-2%
26 390
-9%
23 039
-13%
26 657
+16%
26 716
+0%
30 104
+13%
33 955
+13%
42 696
+26%
43 054
+1%
40 097
-7%
33 395
-17%
3 995
-88%
2 277
-43%
(1 813)
N/A
(297)
+84%
(60 254)
-20 220%
(59 136)
+2%
(53 726)
+9%
(48 627)
+9%
38 384
N/A
42 621
+11%
44 936
+5%
36 506
-19%
25 791
-29%
26 030
+1%
16 241
-38%
24 388
+50%
EPS (Diluted)
1 111.16
N/A
1 522.66
+37%
1 593.85
+5%
2 340.42
+47%
2 483.28
+6%
2 610.14
+5%
2 701.85
+4%
2 609.14
-3%
2 963.71
+14%
3 146.42
+6%
3 834.85
+22%
4 311
+12%
4 626.28
+7%
5 339.28
+15%
58 397.66
+994%
51 927.8
-11%
46 785.27
-10%
42 346
-9%
1 357.33
-97%
1 718.33
+27%
1 996.38
+16%
2 377
+19%
2 563.33
+8%
2 853.25
+11%
2 454.5
-14%
2 405.75
-2%
2 199.16
-9%
1 919.91
-13%
2 221.41
+16%
2 226.33
+0%
2 508.66
+13%
2 829.58
+13%
3 558
+26%
3 587.83
+1%
3 229.5
-10%
2 561.71
-21%
321.41
-87%
183.42
-43%
-147.98
N/A
-24.21
+84%
-4 902.93
-20 152%
-4 811.93
+2%
-4 386.5
+9%
-3 969.02
+10%
3 133.85
N/A
3 477.93
+11%
3 670.55
+6%
2 994.92
-18%
2 112.54
-29%
2 129.84
+1%
1 312.63
-38%
1 995.32
+52%

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 308,200+ 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.