First Time Loading...
S

Sang-A Frontec Co Ltd
KOSDAQ:089980

Watchlist Manager
Sang-A Frontec Co Ltd
KOSDAQ:089980
Watchlist
Price: 24 450 KRW -0.41%
Updated: May 21, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

183.6B
-2%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+20%
5 Years
+1%
7 Years
+17%
10 Years
+70%
9B
-13%
Operating Income
Growth Rates:
1 Year
-31%
3 Years
+21%
5 Years
-37%
7 Years
-1%
10 Years
+16%
12B
+361%
Net Income
Growth Rates:
1 Year
+62%
3 Years
+417%
5 Years
-1%
7 Years
+119%
10 Years
+72%

Earnings Waterfall
Sang-A Frontec Co Ltd

Revenue
183.6B KRW
Cost of Revenue
-147.4B KRW
Gross Profit
36.2B KRW
Operating Expenses
-27.2B KRW
Operating Income
9B KRW
Other Expenses
3B KRW
Net Income
12B KRW

Income Statement
Sang-A Frontec Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
107 812
N/A
115 740
+7%
126 333
+9%
130 209
+3%
128 383
-1%
134 078
+4%
136 963
+2%
140 485
+3%
143 740
+2%
146 009
+2%
155 744
+7%
156 210
+0%
156 295
+0%
155 600
0%
151 795
-2%
156 370
+3%
153 236
-2%
155 948
+2%
155 269
0%
162 300
+5%
182 074
+12%
193 009
+6%
202 039
+5%
199 507
-1%
186 171
-7%
169 423
-9%
151 380
-11%
147 657
-2%
153 347
+4%
159 430
+4%
172 448
+8%
177 456
+3%
178 481
+1%
179 234
+0%
178 998
0%
180 384
+1%
181 156
+0%
186 974
+3%
189 942
+2%
187 655
-1%
183 599
-2%
Gross Profit
Cost of Revenue
(84 998)
(90 749)
(99 656)
(103 324)
(103 272)
(108 913)
(110 664)
(112 124)
(112 809)
(113 452)
(121 511)
(122 031)
(122 919)
(122 084)
(118 580)
(122 009)
(119 854)
(122 749)
(123 222)
(128 667)
(142 757)
(150 664)
(157 357)
(155 161)
(146 915)
(133 401)
(118 518)
(117 199)
(121 839)
(127 462)
(138 192)
(140 987)
(140 483)
(140 545)
(140 489)
(140 193)
(140 876)
(146 381)
(149 751)
(150 463)
(147 421)
Gross Profit
22 814
N/A
24 990
+10%
26 676
+7%
26 884
+1%
25 111
-7%
25 165
+0%
26 298
+5%
28 361
+8%
30 931
+9%
32 556
+5%
34 232
+5%
34 178
0%
33 376
-2%
33 516
+0%
33 215
-1%
34 360
+3%
33 382
-3%
33 198
-1%
32 048
-3%
33 634
+5%
39 317
+17%
42 346
+8%
44 682
+6%
44 346
-1%
39 256
-11%
36 023
-8%
32 863
-9%
30 459
-7%
31 509
+3%
31 969
+1%
34 257
+7%
36 470
+6%
37 998
+4%
38 689
+2%
38 509
0%
40 191
+4%
40 280
+0%
40 593
+1%
40 191
-1%
37 192
-7%
36 178
-3%
Operating Income
Operating Expenses
(15 060)
(16 072)
(16 755)
(17 243)
(19 343)
(20 014)
(20 478)
(20 803)
(20 868)
(22 138)
(24 612)
(24 817)
(24 282)
(23 525)
(21 604)
(22 248)
(22 586)
(23 060)
(23 626)
(24 426)
(25 176)
(24 888)
(24 864)
(24 468)
(24 370)
(24 187)
(24 222)
(24 264)
(24 124)
(24 493)
(24 750)
(25 121)
(26 031)
(26 208)
(26 399)
(27 627)
(27 374)
(27 782)
(27 709)
(26 853)
(27 220)
Selling, General & Administrative
(14 963)
(15 974)
(16 657)
(17 094)
(13 804)
(19 837)
(20 301)
(20 627)
(14 988)
(21 982)
(24 363)
(24 574)
(17 594)
(23 176)
(21 225)
(21 845)
(14 589)
(22 663)
(23 263)
(24 056)
(15 763)
(24 504)
(24 492)
(24 118)
(16 574)
(23 815)
(23 824)
(23 870)
(15 784)
(24 127)
(24 359)
(24 689)
(17 479)
(25 378)
(23 647)
(22 508)
(18 331)
(18 549)
(18 459)
(18 266)
(18 940)
Research & Development
0
0
0
0
(5 347)
0
0
0
(5 652)
0
0
0
(6 430)
0
0
0
(7 667)
0
0
0
(9 076)
0
0
0
(7 458)
0
0
0
(7 992)
0
0
0
(7 839)
0
(1 915)
(4 107)
(8 215)
(8 275)
(8 169)
(7 538)
(7 221)
Depreciation & Amortization
(99)
0
0
(149)
(192)
(177)
0
(176)
(228)
(157)
(250)
(244)
(259)
(349)
(379)
(404)
(329)
(396)
(363)
(369)
(337)
(384)
(371)
(348)
(338)
(370)
(396)
(393)
(349)
(366)
(391)
(432)
(713)
(830)
(838)
(1 012)
(829)
(957)
(1 082)
(1 049)
(1 059)
Other Operating Expenses
0
(98)
(98)
0
0
0
(177)
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
Operating Income
7 753
N/A
8 917
+15%
9 920
+11%
9 641
-3%
5 768
-40%
5 151
-11%
5 821
+13%
7 559
+30%
10 062
+33%
10 419
+4%
9 620
-8%
9 360
-3%
9 094
-3%
9 991
+10%
11 611
+16%
12 113
+4%
10 796
-11%
10 139
-6%
8 422
-17%
9 208
+9%
14 141
+54%
17 458
+23%
19 819
+14%
19 879
+0%
14 886
-25%
11 835
-20%
8 640
-27%
6 195
-28%
7 384
+19%
7 478
+1%
9 508
+27%
11 349
+19%
11 967
+5%
12 481
+4%
12 110
-3%
12 564
+4%
12 906
+3%
12 811
-1%
12 482
-3%
10 339
-17%
8 958
-13%
Pre-Tax Income
Interest Income Expense
(1 118)
(1 197)
(1 242)
(1 685)
(1 150)
(1 967)
(2 114)
(2 356)
(915)
(1 659)
(1 782)
(565)
(1 055)
(1 216)
(1 136)
(1 909)
(3 023)
(145)
(912)
(778)
(1 339)
(2 491)
(2 094)
(2 788)
(1 450)
(2 596)
(2 061)
(823)
(2 031)
(1 047)
(1 718)
(3 384)
(1 784)
(4 404)
(4 923)
(3 296)
(5 554)
(5 223)
(5 519)
(6 857)
7 306
Non-Reccuring Items
0
0
0
0
(346)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
(584)
0
0
0
(205)
0
0
0
(263)
0
0
0
(51)
0
0
0
(14)
0
0
0
(352)
0
0
0
(123)
0
0
0
(716)
0
(325)
(321)
(216)
(194)
124
78
(131)
Total Other Income
1 481
1 090
(343)
332
855
752
1 925
2 796
1 238
1 663
1 278
(1 686)
1 236
(128)
366
2 347
1 747
510
1 480
981
2 870
4 150
3 091
3 575
1 080
1 829
1 286
1 124
1 894
699
562
2 851
1 339
2 428
2 855
842
1 716
1 920
1 699
1 262
870
Pre-Tax Income
8 116
N/A
8 811
+9%
8 336
-5%
8 288
-1%
4 544
-45%
3 936
-13%
5 631
+43%
7 997
+42%
10 180
+27%
10 422
+2%
9 116
-13%
7 111
-22%
9 012
+27%
8 647
-4%
10 841
+25%
12 550
+16%
9 470
-25%
10 503
+11%
8 989
-14%
9 410
+5%
15 659
+66%
19 117
+22%
20 816
+9%
20 666
-1%
14 163
-31%
11 069
-22%
7 867
-29%
6 498
-17%
7 124
+10%
7 131
+0%
8 352
+17%
10 816
+30%
10 806
0%
10 504
-3%
9 717
-7%
9 790
+1%
8 852
-10%
9 314
+5%
8 787
-6%
4 823
-45%
17 004
+253%
Net Income
Tax Provision
(1 136)
(1 293)
(1 141)
(1 168)
(496)
(488)
(663)
(1 184)
(2 322)
(3 870)
(4 108)
(4 836)
(3 545)
(2 281)
(1 933)
(1 946)
(2 003)
(2 112)
(2 667)
(2 012)
(3 595)
(3 609)
(3 218)
(3 285)
(1 709)
(1 598)
(1 166)
(2 396)
(4 804)
(4 882)
(5 580)
(4 602)
(1 507)
(1 516)
380
121
(1 426)
(1 485)
(2 913)
(2 224)
(5 009)
Income from Continuing Operations
6 979
7 517
7 195
7 121
4 048
3 450
4 969
6 814
7 858
6 552
5 009
2 276
5 467
6 367
8 908
10 604
7 467
8 391
6 323
7 399
12 064
15 508
17 597
17 380
12 454
9 471
6 701
4 102
2 320
2 248
2 772
6 214
9 299
8 988
10 096
9 911
7 426
7 829
5 873
2 599
11 994
Net Income (Common)
6 979
N/A
7 517
+8%
7 195
-4%
7 121
-1%
4 048
-43%
3 450
-15%
4 969
+44%
6 814
+37%
7 858
+15%
6 552
-17%
5 009
-24%
2 276
-55%
5 467
+140%
6 367
+16%
8 908
+40%
10 604
+19%
7 467
-30%
8 391
+12%
6 323
-25%
7 399
+17%
12 064
+63%
15 508
+29%
17 597
+13%
17 380
-1%
12 454
-28%
9 471
-24%
6 701
-29%
4 102
-39%
2 320
-43%
2 248
-3%
2 772
+23%
6 214
+124%
9 299
+50%
8 988
-3%
10 096
+12%
9 911
-2%
7 426
-25%
7 829
+5%
5 873
-25%
2 599
-56%
11 994
+361%
EPS (Diluted)
536.84
N/A
578.23
+8%
553.46
-4%
547.76
-1%
311.38
-43%
265.38
-15%
382.23
+44%
567.83
+49%
604.46
+6%
504
-17%
357.78
-29%
569
+59%
390.5
-31%
489.76
+25%
636.28
+30%
757.42
+19%
533.35
-30%
599.35
+12%
421.53
-30%
493.26
+17%
754
+53%
969.25
+29%
1 099.81
+13%
1 241.42
+13%
778.37
-37%
591.93
-24%
418.81
-29%
256.37
-39%
154.66
-40%
147.49
-5%
183.13
+24%
374.25
+104%
607.81
+62%
586.7
-3%
658.46
+12%
614.83
-7%
476.3
-23%
502.18
+5%
376.73
-25%
142.95
-62%
769.32
+438%

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
Join more than 139,100+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.