First Time Loading...
J

JNK Heaters Co Ltd
KOSDAQ:126880

Watchlist Manager
JNK Heaters Co Ltd
KOSDAQ:126880
Watchlist
Price: 4 170 KRW -1.77% Market Closed
Updated: May 21, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

166.7B
-13%
Revenue
Growth Rates:
1 Year
-15%
3 Years
-13%
5 Years
+11%
7 Years
+16%
10 Years
+46%
4.1B
-37%
Operating Income
Growth Rates:
1 Year
-40%
3 Years
-40%
5 Years
-15%
7 Years
+62%
10 Years
+671%
3.8B
-53%
Net Income
Growth Rates:
1 Year
-48%
3 Years
+76%
5 Years
-
7 Years
-
10 Years
+3 801%

Earnings Waterfall
JNK Heaters Co Ltd

Revenue
166.7B KRW
Cost of Revenue
-148.5B KRW
Gross Profit
18.2B KRW
Operating Expenses
-14.1B KRW
Operating Income
4.1B KRW
Other Expenses
-353.6m KRW
Net Income
3.8B KRW

Income Statement
JNK Heaters 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
113 852
N/A
109 175
-4%
106 927
-2%
121 739
+14%
141 455
+16%
145 724
+3%
154 452
+6%
163 234
+6%
171 488
+5%
177 938
+4%
181 367
+2%
156 185
-14%
143 538
-8%
138 929
-3%
134 460
-3%
135 443
+1%
119 418
-12%
106 643
-11%
103 711
-3%
158 538
+53%
150 460
-5%
175 756
+17%
175 515
0%
128 038
-27%
225 531
+76%
241 736
+7%
253 558
+5%
262 370
+3%
191 860
-27%
170 946
-11%
152 896
-11%
139 431
-9%
131 258
-6%
120 076
-9%
168 420
+40%
172 080
+2%
197 104
+15%
220 766
+12%
188 199
-15%
190 736
+1%
166 706
-13%
Gross Profit
Cost of Revenue
(102 670)
(99 420)
(99 163)
(112 275)
(127 983)
(130 427)
(135 995)
(141 608)
(150 427)
(153 504)
(157 376)
(137 925)
(126 692)
(125 390)
(123 912)
(122 603)
(107 540)
(95 742)
(91 829)
(144 530)
(134 768)
(157 859)
(155 916)
(110 605)
(196 382)
(209 115)
(221 146)
(225 676)
(168 131)
(152 876)
(134 240)
(126 028)
(118 581)
(107 005)
(149 289)
(155 303)
(176 456)
(197 963)
(170 813)
(169 374)
(148 476)
Gross Profit
11 183
N/A
9 756
-13%
7 764
-20%
9 464
+22%
13 472
+42%
15 298
+14%
18 458
+21%
21 627
+17%
21 061
-3%
24 433
+16%
23 990
-2%
18 259
-24%
16 846
-8%
13 539
-20%
10 548
-22%
12 840
+22%
11 877
-8%
10 900
-8%
11 881
+9%
14 007
+18%
15 692
+12%
17 897
+14%
19 599
+10%
17 434
-11%
29 149
+67%
32 623
+12%
32 413
-1%
36 694
+13%
23 730
-35%
18 070
-24%
18 657
+3%
13 404
-28%
12 678
-5%
13 070
+3%
19 130
+46%
16 777
-12%
20 648
+23%
22 803
+10%
17 385
-24%
21 362
+23%
18 230
-15%
Operating Income
Operating Expenses
(10 645)
(12 025)
(12 833)
(13 900)
(11 593)
(19 863)
(15 695)
(9 797)
(11 880)
(13 863)
(14 674)
(14 174)
(14 289)
(13 571)
(16 986)
(12 684)
(10 780)
(10 761)
(10 095)
(16 521)
(10 818)
(12 073)
(12 629)
(13 365)
(11 854)
(12 310)
(12 699)
(14 002)
(16 788)
(16 232)
(16 647)
(13 732)
(11 336)
(10 946)
(11 173)
(12 076)
(13 721)
(13 485)
(14 609)
(14 841)
(14 093)
Selling, General & Administrative
(9 639)
(10 310)
(10 760)
(11 395)
(9 670)
(9 120)
(8 511)
(8 704)
(10 645)
(11 450)
(11 901)
(11 469)
(12 301)
(11 555)
(11 389)
(10 659)
(8 503)
(7 650)
(7 268)
(7 620)
(8 226)
(8 817)
(9 171)
(9 509)
(9 070)
(9 479)
(8 869)
(10 507)
(12 631)
(11 809)
(12 100)
(9 065)
(7 605)
(7 227)
(7 221)
(8 003)
(9 344)
(10 192)
(10 301)
(9 608)
(10 246)
Research & Development
(597)
(902)
(854)
(884)
(506)
0
0
(243)
(231)
(294)
0
(301)
(249)
(268)
0
(255)
(1 699)
(1 978)
0
0
(1 963)
(1 686)
(1 826)
(2 157)
(1 973)
0
0
(1 512)
(3 350)
(3 544)
(3 663)
(3 775)
(2 838)
(2 808)
(3 032)
(3 169)
(3 570)
(3 513)
(3 634)
(4 770)
(2 929)
Depreciation & Amortization
(410)
(814)
(1 219)
(1 621)
(1 418)
(1 124)
(830)
(849)
(1 003)
(1 357)
(1 717)
(1 771)
(1 738)
(1 749)
(1 755)
(1 771)
(578)
(1 133)
(849)
(589)
(629)
(753)
(811)
(880)
(812)
(860)
(898)
(880)
(808)
(877)
(882)
(891)
(894)
(911)
(920)
(904)
(807)
(864)
(692)
(677)
(918)
Other Operating Expenses
0
0
0
0
0
(9 619)
(6 354)
0
0
(762)
(1 056)
(633)
0
0
(3 842)
0
0
0
(1 978)
(8 312)
0
(817)
(821)
(819)
0
(1 971)
(2 932)
(1 103)
0
(2)
(2)
0
0
0
0
0
0
1 084
18
214
0
Operating Income
537
N/A
(2 270)
N/A
(5 069)
-123%
(4 436)
+12%
1 879
N/A
(4 566)
N/A
2 762
N/A
11 829
+328%
9 181
-22%
10 571
+15%
9 316
-12%
4 085
-56%
2 557
-37%
(33)
N/A
(6 439)
-19 412%
154
N/A
1 097
+612%
138
-87%
1 786
+1 194%
(2 513)
N/A
4 874
N/A
5 824
+19%
6 970
+20%
4 069
-42%
17 295
+325%
20 313
+17%
19 715
-3%
22 693
+15%
6 941
-69%
1 839
-74%
2 009
+9%
(328)
N/A
1 341
N/A
2 125
+58%
7 957
+275%
4 701
-41%
6 927
+47%
9 318
+35%
2 776
-70%
6 521
+135%
4 138
-37%
Pre-Tax Income
Interest Income Expense
1 275
1 818
4 474
4 549
(4 180)
(4 579)
(3 525)
(3 906)
(1 259)
(3 388)
(2 917)
(4 974)
(584)
1 354
3 703
5 978
1 309
1 717
(562)
(809)
(4 049)
(3 317)
(5 773)
(7 320)
(2 751)
(4 197)
(1 319)
565
(2 073)
830
458
(357)
2 263
3 476
(312)
1 894
(232)
66
5 524
2 143
3 846
Non-Reccuring Items
0
0
(3 312)
(3 312)
(9 417)
0
0
(6 233)
(760)
0
0
0
(3 565)
(3 575)
0
(3 920)
(6 710)
(6 700)
(6 696)
0
(815)
0
0
0
(789)
(1 101)
0
0
(24)
0
0
0
0
0
0
884
1 066
0
1 080
0
(3 178)
Gain/Loss on Disposition of Assets
0
0
1
656
648
779
0
(877)
130
(41)
0
1 241
(62)
0
(20)
(302)
2
7
(159)
(151)
16
0
0
(20)
8
0
0
0
133
130
153
169
521
0
0
0
4
0
176
176
186
Total Other Income
(973)
(1 635)
(1 941)
(1 915)
(1 876)
(1 903)
(1 151)
(1 804)
(24)
(103)
(152)
(228)
679
324
1 984
1 707
(13 452)
(13 208)
(12 715)
(14 395)
(3 557)
(4 091)
(8 302)
(7 558)
(2 886)
(2 588)
(3 777)
(1 263)
(1 001)
(2 142)
1 186
415
183
792
857
47
(332)
(401)
(463)
(239)
(488)
Pre-Tax Income
839
N/A
(2 087)
N/A
(5 847)
-180%
(4 459)
+24%
(12 946)
-190%
(10 270)
+21%
(1 914)
+81%
(991)
+48%
7 268
N/A
7 040
-3%
6 247
-11%
125
-98%
(975)
N/A
(1 930)
-98%
(771)
+60%
3 617
N/A
(17 753)
N/A
(18 047)
-2%
(18 346)
-2%
(17 870)
+3%
(3 531)
+80%
(1 584)
+55%
(7 105)
-349%
(10 829)
-52%
10 877
N/A
12 427
+14%
14 619
+18%
21 995
+50%
3 975
-82%
656
-84%
3 805
+480%
(102)
N/A
4 309
N/A
6 392
+48%
8 502
+33%
7 526
-11%
7 433
-1%
8 983
+21%
9 093
+1%
8 602
-5%
4 504
-48%
Net Income
Tax Provision
(442)
(200)
(192)
13
3 218
3 232
2 632
2 691
(1 408)
(1 335)
(1 080)
(1 141)
(743)
(765)
(1 589)
(1 908)
1 302
1 321
1 005
660
(3 743)
(3 608)
(2 315)
(1 813)
(2 955)
(3 695)
(4 180)
(5 384)
(1 717)
(1 421)
(1 303)
(167)
(978)
(977)
(597)
(543)
(44)
(350)
(1 084)
(598)
(720)
Income from Continuing Operations
398
(2 286)
(6 040)
(4 447)
(9 728)
(7 040)
717
1 699
5 859
5 704
5 167
(1 016)
(1 718)
(2 693)
(2 360)
1 709
(16 452)
(16 726)
(17 339)
(17 207)
(7 274)
(5 191)
(9 421)
(12 644)
7 922
8 731
10 440
16 612
2 258
(765)
2 503
(269)
3 330
5 416
7 905
6 983
7 389
8 632
8 009
8 004
3 784
Income to Minority Interest
(300)
(469)
(360)
(766)
(203)
227
(70)
(238)
(550)
(455)
(178)
38
(33)
(116)
1 474
1 660
2 057
1 754
42
(424)
(442)
(1 342)
(660)
(763)
(892)
(364)
(571)
(322)
(109)
358
12
108
(83)
(76)
(304)
(243)
(146)
(136)
74
74
0
Net Income (Common)
97
N/A
(2 756)
N/A
(6 400)
-132%
(5 214)
+19%
(17 773)
-241%
(15 456)
+13%
(9 250)
+40%
(9 073)
+2%
2 706
N/A
3 447
+27%
4 441
+29%
(888)
N/A
(1 751)
-97%
(2 810)
-60%
(887)
+68%
3 369
N/A
(14 395)
N/A
(14 970)
-4%
(17 296)
-16%
(17 631)
-2%
(7 716)
+56%
(6 534)
+15%
(10 080)
-54%
(13 406)
-33%
7 031
N/A
8 368
+19%
9 868
+18%
16 289
+65%
2 149
-87%
(407)
N/A
2 514
N/A
(162)
N/A
3 247
N/A
5 339
+64%
7 601
+42%
6 740
-11%
7 243
+7%
8 496
+17%
8 082
-5%
8 078
0%
3 784
-53%
EPS (Diluted)
8.81
N/A
-250.54
N/A
-581.81
-132%
-474
+19%
-1 615.72
-241%
-1 405.09
+13%
-840.9
+40%
-824.81
+2%
246
N/A
313.36
+27%
444.1
+42%
-80.72
N/A
-175.1
-117%
-200.71
-15%
-63.35
+68%
240.64
N/A
-1 028.21
N/A
-935.62
+9%
-864.8
+8%
-1 037.11
-20%
-482.25
+54%
-384.35
+20%
-530.52
-38%
-638.38
-20%
351.55
N/A
232.44
-34%
448.54
+93%
678.7
+51%
93.43
-86%
-17.57
N/A
108.52
N/A
-6.97
N/A
140.14
N/A
230.45
+64%
328.09
+42%
290.92
-11%
312.64
+7%
366.72
+17%
348.86
-5%
348.65
0%
163.33
-53%

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 139,200+ 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.