P

PJ Metal Co Ltd
KOSDAQ:128660

Watchlist Manager
PJ Metal Co Ltd
KOSDAQ:128660
Watchlist
Price: 2 945 KRW -1.51% Market Closed
Market Cap: 73B KRW
Have any thoughts about
PJ Metal Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

239.1B
+5%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+20%
5 Years
+52%
7 Years
+76%
10 Years
+100%
8.6B
-0.4%
Operating Income
Growth Rates:
1 Year
+60%
3 Years
-56%
5 Years
+135%
7 Years
+57%
10 Years
+56%
7.5B
+42%
Net Income
Growth Rates:
1 Year
-50%
3 Years
-48%
5 Years
+3 809%
7 Years
+89%
10 Years
+104%

Earnings Waterfall
PJ Metal Co Ltd

Revenue
239.1B KRW
Cost of Revenue
-222.4B KRW
Gross Profit
16.7B KRW
Operating Expenses
-8.1B KRW
Operating Income
8.6B KRW
Other Expenses
-1.1B KRW
Net Income
7.5B KRW

Income Statement
PJ Metal Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
119 723
N/A
115 799
-3%
114 025
-2%
114 958
+1%
108 347
-6%
101 901
-6%
91 217
-10%
85 049
-7%
88 560
+4%
99 366
+12%
119 294
+20%
128 279
+8%
135 988
+6%
135 008
-1%
128 086
-5%
127 944
0%
133 712
+5%
150 060
+12%
160 513
+7%
162 079
+1%
156 980
-3%
142 139
-9%
133 409
-6%
124 425
-7%
122 886
-1%
128 144
+4%
138 319
+8%
167 205
+21%
199 349
+19%
246 172
+23%
275 827
+12%
300 032
+9%
299 075
0%
269 049
-10%
256 118
-5%
237 513
-7%
229 263
-3%
229 349
+0%
222 432
-3%
227 221
+2%
239 055
+5%
Gross Profit
Cost of Revenue
(112 588)
(106 430)
(104 598)
(104 588)
(98 380)
(92 652)
(82 586)
(79 392)
(84 303)
(96 199)
(114 828)
(121 883)
(128 706)
(126 841)
(120 752)
(119 786)
(125 382)
(141 975)
(151 821)
(153 609)
(149 680)
(135 506)
(126 714)
(119 627)
(116 216)
(119 698)
(127 557)
(150 690)
(177 384)
(218 057)
(243 152)
(269 520)
(278 602)
(254 784)
(248 267)
(231 041)
(219 320)
(218 235)
(212 143)
(212 540)
(222 359)
Gross Profit
7 136
N/A
9 370
+31%
9 428
+1%
10 371
+10%
9 968
-4%
9 249
-7%
8 632
-7%
5 658
-34%
4 258
-25%
3 166
-26%
4 467
+41%
6 398
+43%
7 283
+14%
8 167
+12%
7 335
-10%
8 158
+11%
8 329
+2%
8 085
-3%
8 691
+7%
8 469
-3%
7 301
-14%
6 632
-9%
6 694
+1%
4 796
-28%
6 666
+39%
8 447
+27%
10 760
+27%
16 515
+53%
21 965
+33%
28 115
+28%
32 674
+16%
30 512
-7%
20 473
-33%
14 264
-30%
7 851
-45%
6 472
-18%
9 943
+54%
11 115
+12%
10 289
-7%
14 681
+43%
16 696
+14%
Operating Income
Operating Expenses
(1 631)
(1 599)
(1 549)
(1 550)
(1 529)
(1 543)
(1 582)
(1 571)
(1 622)
(1 697)
(1 765)
(1 790)
(1 820)
(2 153)
(2 108)
(2 267)
(2 280)
(3 376)
(3 407)
(3 616)
(3 648)
(2 240)
(2 286)
(1 947)
(1 949)
(2 003)
(2 045)
(2 185)
(2 324)
(2 931)
(3 123)
(3 307)
(3 516)
(3 503)
(3 650)
(3 817)
(4 567)
(4 714)
8 004
(6 053)
(8 100)
Selling, General & Administrative
(1 519)
(1 487)
(1 440)
(1 413)
(1 380)
(1 389)
(1 444)
(1 475)
(1 553)
(1 647)
(1 716)
(1 743)
(1 773)
(2 104)
(2 061)
(2 219)
(2 234)
(3 333)
(3 369)
(3 552)
(3 572)
(2 146)
(2 177)
(1 852)
(1 852)
(1 909)
(1 951)
(2 092)
(2 233)
(2 839)
(3 028)
(3 207)
(3 412)
(3 397)
(3 542)
(3 711)
(4 247)
(4 186)
(4 500)
(5 288)
(7 439)
Research & Development
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
(1)
(2)
0
0
0
0
0
0
0
0
Depreciation & Amortization
(115)
(112)
(111)
(138)
(150)
(154)
(140)
(97)
(69)
(50)
(48)
(48)
(48)
(49)
(48)
(48)
(46)
(43)
(38)
(64)
(77)
(94)
(109)
(95)
(96)
(95)
(94)
(92)
(91)
(91)
(95)
(99)
(103)
(106)
(106)
(106)
(320)
(527)
(753)
(767)
(663)
Other Operating Expenses
3
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
0
0
0
13 256
0
2
Operating Income
5 503
N/A
7 771
+41%
7 878
+1%
8 820
+12%
8 438
-4%
7 706
-9%
7 048
-9%
4 085
-42%
2 635
-35%
1 469
-44%
2 702
+84%
4 607
+71%
5 462
+19%
6 014
+10%
5 225
-13%
5 890
+13%
6 049
+3%
4 709
-22%
5 285
+12%
4 854
-8%
3 652
-25%
4 393
+20%
4 408
+0%
2 850
-35%
4 719
+66%
6 444
+37%
8 716
+35%
14 330
+64%
19 642
+37%
25 184
+28%
29 551
+17%
27 204
-8%
16 957
-38%
10 761
-37%
4 201
-61%
2 655
-37%
5 375
+102%
6 401
+19%
18 293
+186%
8 628
-53%
8 596
0%
Pre-Tax Income
Interest Income Expense
(911)
(827)
(790)
(734)
(651)
(1 349)
(460)
(433)
(428)
1 092
(494)
(548)
(640)
766
(826)
(882)
(899)
(347)
(862)
(837)
(812)
(1 782)
(723)
(644)
(537)
(480)
(398)
(402)
(454)
(1 561)
(584)
(797)
(984)
(3 173)
1 785
1 203
(21)
(2 246)
(2 868)
(3 262)
(473)
Non-Reccuring Items
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
(388)
0
13 255
13 255
12 867
0
0
0
Gain/Loss on Disposition of Assets
0
(83)
7
0
0
19
0
0
0
400
0
0
0
(126)
0
0
0
(53)
0
0
0
44
0
0
0
12
0
0
0
13
0
0
0
(5)
0
0
5
10
12
18
128
Total Other Income
114
(428)
(636)
(536)
(1 588)
217
796
693
3 042
117
1 627
1 520
287
196
592
1 033
1 953
36
704
(495)
(2 593)
30
(1 799)
(1 111)
710
87
487
786
(563)
139
(862)
(3 215)
(6 428)
158
(6 230)
(3 931)
61
529
619
622
535
Pre-Tax Income
4 706
N/A
6 432
+37%
6 459
+0%
7 550
+17%
6 199
-18%
6 592
+6%
7 384
+12%
4 345
-41%
5 249
+21%
3 078
-41%
3 834
+25%
5 578
+45%
5 108
-8%
6 850
+34%
4 991
-27%
6 041
+21%
7 103
+18%
4 345
-39%
5 126
+18%
3 520
-31%
247
-93%
2 685
+987%
1 887
-30%
1 096
-42%
4 892
+346%
6 062
+24%
8 806
+45%
14 715
+67%
18 625
+27%
23 775
+28%
28 106
+18%
23 192
-17%
9 545
-59%
7 354
-23%
(243)
N/A
13 182
N/A
18 675
+42%
17 561
-6%
16 056
-9%
6 007
-63%
8 787
+46%
Net Income
Tax Provision
(1 021)
(1 861)
(1 872)
(1 903)
(1 822)
(1 433)
(1 663)
(947)
(1 151)
(685)
(799)
(1 224)
(1 129)
(1 498)
(1 089)
(1 494)
(1 718)
(1 121)
(1 293)
(775)
(55)
(572)
(397)
(223)
(1 058)
(1 314)
(1 911)
(3 209)
(4 067)
(5 425)
(6 377)
(5 297)
(2 295)
(1 571)
(3)
(2 714)
(4 095)
(4 174)
(4 015)
(2 041)
(2 633)
Income from Continuing Operations
3 685
4 571
4 587
5 646
4 377
5 159
5 721
3 399
4 098
2 393
3 035
4 354
3 979
5 352
3 902
4 547
5 385
3 224
3 833
2 745
192
2 112
1 491
874
3 835
4 748
6 895
11 506
14 559
18 350
21 729
17 895
7 250
5 782
(246)
10 468
14 580
13 387
12 041
3 966
6 154
Income to Minority Interest
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
0
24
378
640
962
1 319
1 353
Net Income (Common)
3 685
N/A
4 571
+24%
4 587
+0%
5 646
+23%
4 377
-22%
5 159
+18%
5 721
+11%
3 399
-41%
4 098
+21%
2 393
-42%
3 035
+27%
4 354
+43%
3 979
-9%
5 352
+35%
3 902
-27%
4 547
+17%
5 385
+18%
3 224
-40%
3 833
+19%
2 745
-28%
192
-93%
2 112
+1 000%
1 491
-29%
874
-41%
3 835
+339%
4 748
+24%
6 895
+45%
11 506
+67%
14 559
+27%
18 350
+26%
21 729
+18%
17 895
-18%
7 250
-59%
5 782
-20%
(246)
N/A
10 491
N/A
14 958
+43%
14 028
-6%
13 003
-7%
5 285
-59%
7 506
+42%
EPS (Diluted)
175.47
N/A
217.66
+24%
218.42
+0%
256.63
+17%
198.95
-22%
234.5
+18%
248.73
+6%
141.62
-43%
163.92
+16%
99.7
-39%
121.4
+22%
174.16
+43%
159.16
-9%
214.08
+35%
156.08
-27%
181.88
+17%
215.4
+18%
128.96
-40%
153.32
+19%
105.57
-31%
7.68
-93%
84.48
+1 000%
59.64
-29%
34.96
-41%
153.4
+339%
189.92
+24%
279.18
+47%
500.82
+79%
585.72
+17%
739.83
+26%
876.04
+18%
721.49
-18%
292.63
-59%
233.13
-20%
-9.9
N/A
422.97
N/A
603.06
+43%
565.55
-6%
715.66
+27%
213.07
-70%
302.62
+42%

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 205,200+ 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 Wide Economic Moat 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.