First Time Loading...
N

Neowiz
KOSDAQ:095660

Watchlist Manager
Neowiz
KOSDAQ:095660
Watchlist
Price: 22 050 KRW 1.85% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

365.6B
+11%
Revenue
Growth Rates:
1 Year
+24%
3 Years
+26%
5 Years
+70%
7 Years
+91%
10 Years
-17%
31.6B
+128%
Operating Income
Growth Rates:
1 Year
+62%
3 Years
-48%
5 Years
+40%
7 Years
+35%
10 Years
-67%
48.7B
+171%
Net Income
Growth Rates:
1 Year
+273%
3 Years
-19%
5 Years
+52%
7 Years
+371%
10 Years
+4%

Earnings Waterfall
Neowiz

Revenue
365.6B KRW
Operating Expenses
-334B KRW
Operating Income
31.6B KRW
Other Expenses
17.1B KRW
Net Income
48.7B KRW

Income Statement
Neowiz

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
442 818
N/A
360 484
-19%
265 971
-26%
216 555
-19%
195 019
-10%
178 419
-9%
180 439
+1%
187 134
+4%
190 071
+2%
199 016
+5%
205 975
+3%
199 511
-3%
191 038
-4%
172 166
-10%
167 324
-3%
169 067
+1%
174 045
+3%
182 778
+5%
195 082
+7%
200 124
+3%
215 490
+8%
230 016
+7%
230 636
+0%
242 190
+5%
254 498
+5%
259 317
+2%
271 546
+5%
285 333
+5%
289 606
+1%
294 723
+2%
281 365
-5%
268 476
-5%
261 200
-3%
266 398
+2%
277 845
+4%
291 087
+5%
294 567
+1%
286 515
-3%
286 351
0%
328 909
+15%
365 594
+11%
Gross Profit
Cost of Revenue
(247 001)
(181 425)
(115 353)
(104 099)
(93 367)
(85 529)
(85 904)
(87 396)
(88 999)
(93 067)
(93 116)
(91 675)
(85 716)
(81 184)
(85 912)
(88 041)
(91 938)
(93 106)
(90 999)
(96 340)
(104 317)
(107 651)
(109 954)
(108 210)
(114 294)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gross Profit
195 818
N/A
179 060
-9%
150 620
-16%
112 458
-25%
101 652
-10%
92 891
-9%
94 536
+2%
99 739
+6%
101 071
+1%
105 951
+5%
112 860
+7%
107 837
-4%
105 323
-2%
90 981
-14%
81 411
-11%
81 024
0%
82 108
+1%
89 671
+9%
104 082
+16%
103 784
0%
111 173
+7%
122 365
+10%
120 681
-1%
133 979
+11%
140 204
+5%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(99 469)
(99 348)
(86 241)
(77 614)
(71 554)
(72 303)
(74 074)
(76 767)
(85 396)
(85 809)
(87 119)
(84 887)
(81 851)
(79 598)
(76 858)
(76 008)
(71 234)
(75 641)
(83 967)
(83 685)
(88 618)
(95 619)
(94 329)
(104 972)
(107 636)
(220 717)
(224 334)
(227 800)
(229 271)
(234 620)
(233 863)
(238 359)
(239 950)
(247 368)
(258 136)
(264 726)
(275 008)
(276 869)
(287 508)
(315 063)
(334 000)
Selling, General & Administrative
(89 533)
(87 262)
(79 982)
(75 503)
(65 864)
(72 304)
(74 075)
(76 768)
(80 661)
(85 810)
(87 120)
(84 888)
(75 722)
(79 598)
(76 859)
(76 009)
(65 553)
(75 642)
(83 967)
(83 686)
(81 139)
(95 620)
(94 330)
(104 971)
(95 405)
0
0
0
(213 510)
0
0
0
(210 377)
0
0
0
(240 277)
0
0
0
(305 371)
Research & Development
(3 284)
0
0
0
(575)
0
0
0
(1 940)
0
0
0
(5 003)
0
0
0
(4 203)
0
0
0
(5 693)
0
0
0
(5 741)
0
0
0
(6 829)
0
0
0
(12 779)
0
0
0
(9 878)
0
0
0
(4 117)
Depreciation & Amortization
(6 652)
0
0
0
(5 115)
0
0
0
(2 795)
0
0
0
(1 127)
0
0
0
(1 479)
0
0
0
(1 786)
0
0
0
(6 491)
0
0
0
(8 932)
0
0
0
(12 069)
0
0
0
(18 829)
0
0
0
(18 765)
Other Operating Expenses
0
(12 086)
(6 259)
(2 111)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(220 717)
(224 334)
(227 800)
0
(234 620)
(233 863)
(238 359)
(4 726)
(247 368)
(258 136)
(264 726)
(6 023)
(276 869)
(287 508)
(315 063)
(5 748)
Operating Income
96 349
N/A
79 712
-17%
64 378
-19%
34 843
-46%
30 098
-14%
20 586
-32%
20 461
-1%
22 971
+12%
15 675
-32%
20 141
+28%
25 740
+28%
22 949
-11%
23 471
+2%
11 383
-52%
4 553
-60%
5 016
+10%
10 873
+117%
14 030
+29%
20 115
+43%
20 098
0%
22 556
+12%
26 745
+19%
26 351
-1%
29 008
+10%
32 568
+12%
38 600
+19%
47 213
+22%
57 533
+22%
60 336
+5%
60 104
0%
47 502
-21%
30 118
-37%
21 250
-29%
19 029
-10%
19 709
+4%
26 361
+34%
19 559
-26%
9 646
-51%
(1 157)
N/A
13 846
N/A
31 593
+128%
Pre-Tax Income
Interest Income Expense
(11 336)
(15 063)
(20 364)
(12 871)
(20 493)
(6 893)
(5 286)
(5 447)
(10 012)
(9 638)
(7 941)
(9 904)
(7 227)
(10 083)
(9 740)
(8 713)
(9 341)
(7 443)
(8 218)
(7 227)
2 671
(6 348)
(5 602)
(8 076)
(5)
(3 031)
(3 030)
(214)
9 445
10 686
11 119
21 601
36 864
34 968
60 091
53 279
23 968
22 322
(280)
(1 236)
1 268
Non-Reccuring Items
(9 711)
0
0
0
(3 107)
0
0
0
(20 171)
0
0
0
923
0
0
0
(2 735)
0
0
0
9 074
0
0
0
(506)
0
0
0
(2 112)
0
0
0
5 905
0
0
0
(22 587)
0
0
0
9 345
Gain/Loss on Disposition of Assets
11
0
0
0
173
0
0
0
140
0
0
0
453
0
0
0
95
0
0
0
101
0
0
0
92
0
0
0
66
0
0
0
75
0
0
0
(1 467)
0
0
0
1 000
Total Other Income
1 602
788
78
(183)
(287)
(15 424)
(13 974)
(14 143)
(16)
(20 358)
(20 441)
(19 498)
1 140
3 648
1 393
769
1 755
1 541
6 175
7 403
2 230
21 158
20 549
21 707
264
2 935
117
(1 973)
946
6 855
11 054
12 527
250
536
(10 047)
(12 280)
10
(22 870)
(1 299)
(997)
557
Pre-Tax Income
76 914
N/A
65 437
-15%
44 092
-33%
21 789
-51%
6 384
-71%
(1 730)
N/A
1 200
N/A
3 380
+182%
(14 384)
N/A
(9 856)
+31%
(2 642)
+73%
(6 452)
-144%
18 759
N/A
4 950
-74%
(3 792)
N/A
(2 927)
+23%
647
N/A
8 127
+1 156%
18 070
+122%
20 272
+12%
36 632
+81%
41 554
+13%
41 298
-1%
42 639
+3%
32 413
-24%
38 504
+19%
44 300
+15%
55 346
+25%
68 681
+24%
77 646
+13%
69 676
-10%
64 246
-8%
64 343
+0%
54 533
-15%
69 753
+28%
67 360
-3%
19 483
-71%
9 098
-53%
(2 736)
N/A
11 613
N/A
43 764
+277%
Net Income
Tax Provision
(27 716)
(28 431)
(20 992)
(6 818)
(13 820)
(8 826)
(13 422)
(16 840)
(7 718)
(10 078)
(8 514)
(6 270)
(8 740)
(4 891)
(3 886)
(4 455)
(2 791)
15
(1 727)
(1 435)
(3 107)
(7 902)
(3 574)
(3 481)
(4 789)
(6 347)
(8 697)
(8 218)
(6 513)
(7 747)
(7 845)
(8 166)
(7 681)
(6 120)
(8 875)
(6 967)
(6 281)
(5 210)
8 281
3 936
2 659
Income from Continuing Operations
49 198
37 006
23 100
14 970
(7 436)
(10 557)
(12 223)
(13 459)
(22 102)
(19 933)
(11 155)
(12 722)
10 020
60
(7 677)
(7 381)
(2 144)
8 143
16 344
18 838
33 524
33 652
37 725
39 158
27 623
32 157
35 602
47 128
62 168
69 899
61 831
56 080
56 662
48 413
60 878
60 393
13 202
3 887
5 545
15 549
46 424
Income to Minority Interest
25
34
(257)
(147)
308
465
809
836
1 305
1 181
1 106
969
475
615
743
747
611
195
(573)
(789)
(1 479)
(2 296)
(2 207)
(2 840)
(3 437)
(2 879)
(3 114)
(2 826)
(1 935)
(1 698)
(1 048)
(482)
129
(169)
(968)
(1 094)
(135)
909
1 923
2 436
2 255
Net Income (Common)
46 889
N/A
35 465
-24%
20 877
-41%
12 490
-40%
(7 605)
N/A
(10 202)
-34%
(11 143)
-9%
(12 011)
-8%
(20 608)
-72%
(18 816)
+9%
(10 102)
+46%
(11 780)
-17%
10 329
N/A
674
-93%
(6 934)
N/A
(6 634)
+4%
(1 533)
+77%
8 338
N/A
15 770
+89%
18 048
+14%
32 045
+78%
31 356
-2%
35 518
+13%
36 318
+2%
24 187
-33%
29 279
+21%
32 489
+11%
44 303
+36%
60 233
+36%
68 200
+13%
60 782
-11%
55 597
-9%
56 791
+2%
48 244
-15%
59 910
+24%
59 299
-1%
13 067
-78%
4 797
-63%
7 467
+56%
17 985
+141%
48 678
+171%
EPS (Diluted)
2 131.31
N/A
1 612.04
-24%
948.95
-41%
567.72
-40%
-345.68
N/A
-463.72
-34%
-530.61
-14%
-545.95
-3%
-936.72
-72%
-896
+4%
-481.04
+46%
-560.95
-17%
491.85
N/A
32.09
-93%
-330.19
N/A
-349.15
-6%
-73
+79%
397.04
N/A
750.95
+89%
859.42
+14%
1 525.95
+78%
1 493.14
-2%
1 691.33
+13%
1 729.42
+2%
1 151.76
-33%
1 394.23
+21%
1 547.09
+11%
2 109.66
+36%
2 737.86
+30%
3 100
+13%
2 825.16
-9%
2 612.71
-8%
2 640.71
+1%
2 279.53
-14%
2 856.22
+25%
2 839.56
-1%
622.93
-78%
231.68
-63%
364.51
+57%
880.31
+142%
2 373.63
+170%

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 134,300+ 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.