H

HyVision System Inc
KOSDAQ:126700

Watchlist Manager
HyVision System Inc
KOSDAQ:126700
Watchlist
Price: 16 140 KRW 1.32% Market Closed
Market Cap: 241.1B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+7%
5Y
+78%
10Y
+220%
Operating Income
+
3Y
-91%
5Y
-14%
10Y
-77%
Net Income
+
3Y
-50%
5Y
+113%
10Y
+37%

Earnings Waterfall
HyVision System Inc

Revenue
237.1B KRW
Cost of Revenue
-171.1B KRW
Gross Profit
66B KRW
Operating Expenses
-64.2B KRW
Operating Income
1.8B KRW
Other Expenses
10.3B KRW
Net Income
12.1B KRW

Income Statement
HyVision System Inc

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
Revenue
Interest Expense
284
218
180
100
61
60
59
54
55
40
42
74
85
79
64
52
0
24
68
145
265
0
0
71
126
181
222
134
135
90
103
89
84
107
83
110
116
91
0
55
89
466
1 092
1 264
1 243
904
322
173
0
0
Revenue
95 307
N/A
101 191
+6%
74 108
-27%
68 257
-8%
64 034
-6%
48 636
-24%
57 894
+19%
62 279
+8%
64 232
+3%
74 061
+15%
82 006
+11%
87 660
+7%
86 880
-1%
77 502
-11%
74 483
-4%
77 545
+4%
77 204
0%
97 653
+26%
133 209
+36%
168 890
+27%
205 512
+22%
215 867
+5%
202 200
-6%
183 093
-9%
166 723
-9%
151 938
-9%
136 706
-10%
134 229
-2%
125 633
-6%
132 895
+6%
154 068
+16%
183 198
+19%
172 663
-6%
224 567
+30%
276 664
+23%
272 896
-1%
279 113
+2%
221 103
-21%
161 639
-27%
197 678
+22%
213 504
+8%
246 058
+15%
325 519
+32%
348 281
+7%
359 445
+3%
386 608
+8%
365 306
-6%
312 012
-15%
286 609
-8%
237 061
-17%
Gross Profit
Cost of Revenue
(63 214)
(67 311)
(49 717)
(43 826)
(41 979)
(32 046)
(37 943)
(42 394)
(43 418)
(49 407)
(55 799)
(60 154)
(58 839)
(51 921)
(49 049)
(50 672)
(50 991)
(65 666)
(88 415)
(108 948)
(134 085)
(142 232)
(137 274)
(131 487)
(121 042)
(110 798)
(98 717)
(95 520)
(90 615)
(96 467)
(109 899)
(133 864)
(124 737)
(154 180)
(195 334)
(188 139)
(192 847)
(157 550)
(112 252)
(125 576)
(130 963)
(149 439)
(189 454)
(226 162)
(233 676)
(253 330)
(254 230)
(213 952)
(196 848)
(171 051)
Gross Profit
32 093
N/A
33 880
+6%
24 392
-28%
24 431
+0%
22 055
-10%
16 590
-25%
19 950
+20%
19 885
0%
20 814
+5%
24 654
+18%
26 208
+6%
27 506
+5%
28 043
+2%
25 583
-9%
25 435
-1%
26 873
+6%
26 213
-2%
31 987
+22%
44 794
+40%
59 942
+34%
71 427
+19%
73 636
+3%
64 926
-12%
51 607
-21%
45 682
-11%
41 140
-10%
37 991
-8%
38 709
+2%
35 019
-10%
36 428
+4%
44 168
+21%
49 334
+12%
47 924
-3%
70 386
+47%
81 329
+16%
84 757
+4%
86 266
+2%
63 553
-26%
49 387
-22%
72 102
+46%
82 541
+14%
96 619
+17%
136 065
+41%
122 120
-10%
125 769
+3%
133 278
+6%
111 076
-17%
98 060
-12%
89 760
-8%
66 010
-26%
Operating Income
Operating Expenses
(10 585)
(12 133)
(12 279)
(13 486)
(14 084)
(13 097)
(13 574)
(13 706)
(14 448)
(16 730)
(18 521)
(20 833)
(21 964)
(22 291)
(21 578)
(22 205)
(24 334)
(23 062)
(31 582)
(31 857)
(38 149)
(37 654)
(36 367)
(31 526)
(31 330)
(32 913)
(32 679)
(35 061)
(35 927)
(34 273)
(35 877)
(36 533)
(36 290)
(38 665)
(39 499)
(42 533)
(43 592)
(43 494)
(42 771)
(47 014)
(49 706)
(54 361)
(62 385)
(63 324)
(65 801)
(63 344)
(68 551)
(67 073)
(66 690)
(64 162)
Selling, General & Administrative
(6 989)
(8 537)
(8 443)
(6 673)
(9 104)
(6 929)
(7 539)
(7 611)
(8 206)
(9 652)
(10 936)
(13 096)
(13 553)
(13 372)
(12 143)
(11 729)
(11 336)
(12 825)
(16 867)
(19 768)
(22 250)
(22 078)
(20 613)
(17 969)
(17 708)
(18 534)
(17 996)
(19 853)
(19 673)
(18 581)
(19 725)
(19 945)
(19 055)
(20 841)
(20 617)
(21 794)
(23 584)
(22 486)
(21 922)
(23 782)
(25 228)
(28 303)
(32 697)
(33 237)
(34 884)
(36 133)
(35 733)
(35 260)
(33 644)
(32 140)
Research & Development
(3 337)
0
(3 521)
(6 321)
(4 593)
(5 651)
(5 493)
(5 457)
(5 508)
(6 241)
(6 621)
(6 640)
(6 969)
(7 308)
(7 486)
(8 054)
(8 046)
(8 120)
(9 067)
(10 450)
(12 004)
(12 801)
(13 103)
(12 579)
(12 312)
(12 847)
(13 005)
(13 512)
(13 589)
(13 991)
(14 448)
(14 948)
(15 600)
(16 236)
(17 298)
(19 097)
(19 594)
(19 255)
(19 036)
(21 252)
(22 169)
(23 949)
(27 505)
(27 953)
(28 965)
(30 360)
(30 225)
(29 454)
(29 705)
(29 225)
Depreciation & Amortization
(260)
0
(316)
(492)
(387)
(517)
(543)
(637)
(736)
(838)
(964)
(1 097)
(1 440)
(1 824)
(2 161)
(2 420)
(2 282)
(2 116)
(1 873)
(1 639)
(1 448)
(1 220)
(1 096)
(978)
(1 140)
(1 360)
(1 507)
(1 695)
(1 706)
(1 701)
(1 703)
(1 639)
(1 634)
(1 587)
(1 584)
(1 642)
(1 714)
(1 823)
(1 920)
(1 981)
(2 038)
(2 051)
(2 092)
(2 133)
(2 120)
(2 184)
(2 329)
(2 359)
(2 471)
(2 548)
Other Operating Expenses
0
(3 596)
0
0
0
0
0
0
0
0
0
0
0
213
212
0
(2 670)
0
(3 775)
0
(2 447)
(1 555)
(1 555)
0
(170)
(172)
(171)
0
(959)
0
0
0
0
0
0
0
1 300
70
109
0
(271)
(58)
(90)
0
167
5 333
(264)
0
(871)
(249)
Operating Income
21 508
N/A
21 748
+1%
12 113
-44%
10 945
-10%
7 971
-27%
3 491
-56%
6 375
+83%
6 179
-3%
6 365
+3%
7 924
+24%
7 687
-3%
6 673
-13%
6 078
-9%
3 291
-46%
3 856
+17%
4 668
+21%
1 879
-60%
8 925
+375%
13 212
+48%
28 084
+113%
33 278
+18%
35 981
+8%
28 559
-21%
20 080
-30%
14 351
-29%
8 228
-43%
5 311
-35%
3 648
-31%
(908)
N/A
2 155
N/A
8 292
+285%
12 801
+54%
11 635
-9%
31 721
+173%
41 830
+32%
42 225
+1%
42 674
+1%
20 060
-53%
6 617
-67%
25 087
+279%
32 835
+31%
42 258
+29%
73 681
+74%
58 796
-20%
59 968
+2%
69 934
+17%
42 526
-39%
30 987
-27%
23 070
-26%
1 848
-92%
Pre-Tax Income
Interest Income Expense
(550)
(388)
(223)
750
303
(58)
813
1 467
1 470
2 767
4 120
3 061
2 593
2 118
(999)
1 917
1 359
2 184
3 812
(1 747)
(975)
593
1 546
4 870
5 805
3 359
3 462
2 800
3 618
3 357
1 840
769
689
1 137
5 435
9 534
7 028
10 695
9 478
1 390
2 567
(1 556)
(1 859)
1 454
3 883
6 606
203
14 086
9 964
6 019
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 668)
0
(3 774)
0
(2 447)
0
0
0
(169)
0
0
0
(958)
0
1 272
1 272
2 305
3 415
1 185
1 179
1 110
0
0
0
0
0
0
0
0
5 348
0
5 393
5 348
5 803
5 203
Gain/Loss on Disposition of Assets
0
0
0
(2)
0
(1)
0
1
0
0
(2)
(1)
(1)
(1)
2
1
1
6
86
85
100
115
0
33
496
471
472
471
0
5
4
4
0
0
0
0
24
37
57
62
74
60
40
(21)
(75)
(82)
(83)
(24)
(1)
61
Total Other Income
(440)
220
156
150
350
261
274
63
61
42
39
19
(1)
(74)
(83)
17
63
113
138
105
59
90
111
95
198
21
184
251
287
552
493
304
1 521
472
496
696
(457)
453
423
205
303
80
106
3
(127)
174
129
(53)
(24)
445
Pre-Tax Income
20 518
N/A
21 580
+5%
12 046
-44%
11 843
-2%
8 622
-27%
3 694
-57%
7 462
+102%
7 710
+3%
7 897
+2%
10 733
+36%
11 843
+10%
9 753
-18%
8 669
-11%
5 334
-38%
2 776
-48%
3 934
+42%
3 304
-16%
7 455
+126%
17 249
+131%
24 081
+40%
32 460
+35%
36 778
+13%
30 216
-18%
24 909
-18%
20 849
-16%
12 077
-42%
9 428
-22%
6 212
-34%
2 996
-52%
7 341
+145%
11 902
+62%
16 183
+36%
17 261
+7%
34 517
+100%
48 940
+42%
53 566
+9%
49 268
-8%
31 245
-37%
16 574
-47%
26 745
+61%
35 779
+34%
40 842
+14%
71 967
+76%
60 232
-16%
68 997
+15%
76 631
+11%
48 166
-37%
50 344
+5%
38 812
-23%
13 576
-65%
Net Income
Tax Provision
(2 933)
(2 842)
(685)
(954)
(372)
675
(9)
(538)
(549)
(1 865)
(2 596)
(401)
(421)
1 572
2 227
696
1 011
(231)
(1 968)
(3 638)
(5 759)
(6 035)
(5 115)
(4 614)
(2 944)
(2 039)
(671)
301
(204)
(2 832)
(5 015)
(6 432)
(5 612)
(6 293)
(9 065)
(8 229)
(8 410)
(5 366)
(2 037)
(2 136)
(2 314)
(4 173)
(10 990)
(10 491)
(13 242)
(14 402)
(8 667)
(9 923)
(7 328)
(6 255)
Income from Continuing Operations
17 586
18 739
11 363
10 889
8 252
4 370
7 452
7 172
7 347
8 867
9 247
9 352
8 248
6 906
5 003
4 631
4 315
7 224
15 281
20 443
26 701
30 743
25 101
20 295
17 904
10 037
8 755
6 513
2 791
4 508
6 887
9 751
11 650
28 225
39 876
45 336
40 858
25 879
14 538
24 608
33 465
36 669
60 978
49 741
55 756
62 230
39 499
40 422
31 484
7 321
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
125
80
51
374
440
734
763
569
85
185
247
765
2 084
2 134
2 886
2 080
1 878
1 738
1 178
1 483
727
816
154
(134)
(2 064)
(1 860)
(1 570)
(1 165)
(578)
(3 855)
(3 519)
(4 850)
(3 837)
(1 599)
(3 922)
(1 568)
(1 014)
833
4 805
Net Income (Common)
17 586
N/A
18 739
+7%
11 363
-39%
10 889
-4%
8 252
-24%
4 370
-47%
7 452
+71%
7 172
-4%
7 347
+2%
8 867
+21%
9 247
+4%
9 477
+2%
8 327
-12%
6 956
-16%
5 376
-23%
5 070
-6%
5 049
0%
7 987
+58%
15 850
+98%
20 528
+30%
26 886
+31%
30 990
+15%
25 866
-17%
22 379
-13%
20 038
-10%
12 923
-36%
10 835
-16%
8 391
-23%
4 530
-46%
5 687
+26%
8 370
+47%
10 477
+25%
12 465
+19%
28 378
+128%
39 742
+40%
43 272
+9%
38 998
-10%
24 310
-38%
13 372
-45%
24 031
+80%
29 610
+23%
33 151
+12%
56 127
+69%
45 904
-18%
54 156
+18%
58 307
+8%
37 931
-35%
39 408
+4%
32 317
-18%
12 126
-62%
EPS (Diluted)
1 256.14
N/A
1 249.26
-1%
757.53
-39%
725.93
-4%
550.13
-24%
291.33
-47%
532.28
+83%
478.13
-10%
524.78
+10%
633.35
+21%
660.5
+4%
676.92
+2%
594.78
-12%
463.73
-22%
384
-17%
362.14
-6%
360.64
0%
570.5
+58%
1 132.14
+98%
1 466.28
+30%
1 920.42
+31%
2 213.57
+15%
1 989.69
-10%
1 598.5
-20%
1 431.28
-10%
923.07
-36%
773.92
-16%
599.35
-23%
323.57
-46%
406.21
+26%
597.85
+47%
748.35
+25%
903.01
+21%
2 055.83
+128%
2 879.09
+40%
3 134.39
+9%
2 825.17
-10%
1 806.83
-36%
971.54
-46%
1 763.52
+82%
2 228.16
+26%
2 494.09
+12%
4 224.88
+69%
3 482.91
-18%
4 242.15
+22%
4 574.8
+8%
2 979.01
-35%
3 096.39
+4%
2 583.61
-17%
969.66
-62%

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 307,100+ 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.