D

Doosan Tesna Inc
KOSDAQ:131970

Watchlist Manager
Doosan Tesna Inc
KOSDAQ:131970
Watchlist
Price: 25 250 KRW -2.7% Market Closed
Market Cap: 488.1B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+80%
5Y
+285%
10Y
+680%
0
Operating Income
+0%
3Y
-30%
5Y
+57%
10Y
+395%
0
Net Income
+0%
3Y
-22%
5Y
+101%
10Y
+684%

Earnings Waterfall
Doosan Tesna Inc

Revenue
373.1B KRW
Cost of Revenue
-305.3B KRW
Gross Profit
67.8B KRW
Operating Expenses
-29.9B KRW
Operating Income
37.9B KRW
Other Expenses
-1.1B KRW
Net Income
36.8B KRW

Income Statement
Doosan Tesna Inc

Rotate your device to view
Income Statement
Currency: KRW
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
Revenue
Interest Expense
1 492
1 308
1 176
975
906
773
678
620
580
523
485
455
431
432
419
427
456
525
846
2 025
1 993
3 212
4 128
3 942
5 152
5 164
5 277
5 563
3 098
4 581
5 246
6 066
6 185
8 579
10 641
12 447
15 319
15 248
14 767
14 194
14 807
Revenue
47 834
N/A
44 195
-8%
40 584
-8%
35 337
-13%
33 822
-4%
31 957
-6%
30 993
-3%
30 762
-1%
30 280
-2%
32 477
+7%
37 745
+16%
41 758
+11%
47 189
+13%
53 561
+14%
57 175
+7%
61 421
+7%
65 268
+6%
66 794
+2%
74 398
+11%
87 859
+18%
96 831
+10%
111 183
+15%
119 217
+7%
119 851
+1%
132 519
+11%
144 528
+9%
156 080
+8%
182 922
+17%
207 584
+13%
224 055
+8%
236 183
+5%
247 665
+5%
277 656
+12%
291 842
+5%
325 477
+12%
346 459
+6%
338 652
-2%
355 801
+5%
366 619
+3%
376 030
+3%
373 118
-1%
Gross Profit
Cost of Revenue
(38 452)
(37 726)
(36 719)
(35 221)
(35 467)
(33 535)
(32 253)
(31 226)
(30 294)
(30 653)
(32 428)
(33 967)
(35 587)
(37 956)
(39 466)
(41 301)
(44 152)
(45 964)
(51 901)
(61 800)
(66 388)
(77 113)
(83 105)
(86 819)
(99 321)
(109 420)
(120 915)
(135 728)
(149 930)
(160 644)
(168 425)
(178 664)
(197 065)
(211 725)
(234 621)
(250 878)
(255 621)
(270 399)
(280 579)
(295 834)
(305 310)
Gross Profit
9 384
N/A
6 470
-31%
3 866
-40%
117
-97%
(1 644)
N/A
(1 576)
+4%
(1 258)
+20%
(463)
+63%
(14)
+97%
1 824
N/A
5 317
+192%
7 791
+47%
11 602
+49%
15 605
+35%
17 709
+13%
20 120
+14%
21 115
+5%
20 829
-1%
22 496
+8%
26 058
+16%
30 443
+17%
34 070
+12%
36 112
+6%
33 032
-9%
33 198
+1%
35 108
+6%
35 165
+0%
47 194
+34%
57 654
+22%
63 410
+10%
67 758
+7%
69 001
+2%
80 591
+17%
80 118
-1%
90 856
+13%
95 581
+5%
83 031
-13%
85 402
+3%
86 040
+1%
80 196
-7%
67 808
-15%
Operating Income
Operating Expenses
(1 717)
(2 285)
(2 406)
(2 230)
(1 673)
(1 567)
(1 485)
(1 409)
(1 396)
(1 403)
(1 515)
(1 631)
(1 737)
(1 968)
(2 039)
(2 113)
(2 366)
(2 173)
(3 065)
(3 705)
(6 258)
(6 699)
(6 076)
(5 494)
(2 638)
(2 543)
(2 509)
(3 163)
(3 592)
(4 668)
(6 243)
(7 411)
(13 422)
(16 046)
(19 237)
(23 343)
(22 252)
(25 230)
(27 253)
(27 753)
(29 884)
Selling, General & Administrative
(1 698)
(1 759)
(1 884)
(1 707)
(1 661)
(1 555)
(1 473)
(1 397)
(1 384)
(1 390)
(1 500)
(1 614)
(1 717)
(1 947)
(2 016)
(2 089)
(2 341)
(2 149)
(3 045)
(3 688)
(6 242)
(6 687)
(6 064)
(5 464)
(2 599)
(2 501)
(2 460)
(2 760)
(3 554)
(4 264)
(6 201)
(7 351)
(13 325)
(15 454)
(18 109)
(21 636)
(19 987)
(22 843)
(24 793)
(25 264)
(27 362)
Depreciation & Amortization
(20)
(17)
(13)
(13)
(13)
(12)
(12)
(12)
(12)
(14)
(16)
(18)
(19)
(21)
(22)
(23)
(25)
(23)
(21)
(18)
(15)
(13)
(12)
(30)
(38)
(42)
(49)
(37)
(38)
(38)
(42)
(60)
(97)
(592)
(1 128)
(1 708)
(2 265)
(2 387)
(2 460)
(2 489)
(2 522)
Other Operating Expenses
0
(509)
(509)
(510)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(366)
0
(366)
0
0
0
0
0
0
0
0
0
0
0
Operating Income
7 666
N/A
4 184
-45%
1 458
-65%
(2 115)
N/A
(3 318)
-57%
(3 146)
+5%
(2 745)
+13%
(1 873)
+32%
(1 410)
+25%
420
N/A
3 801
+805%
6 159
+62%
9 865
+60%
13 637
+38%
15 671
+15%
18 008
+15%
18 750
+4%
18 657
0%
19 431
+4%
22 353
+15%
24 185
+8%
27 370
+13%
30 035
+10%
27 537
-8%
30 560
+11%
32 565
+7%
32 656
+0%
44 030
+35%
54 062
+23%
58 742
+9%
61 515
+5%
61 590
+0%
67 169
+9%
64 071
-5%
71 620
+12%
72 238
+1%
60 779
-16%
60 172
-1%
58 787
-2%
52 443
-11%
37 923
-28%
Pre-Tax Income
Interest Income Expense
(1 014)
(962)
(542)
(240)
(2 036)
(1 895)
(2 149)
(2 179)
(345)
(177)
(15)
(2)
180
1
62
71
9
(296)
(1 693)
(5 371)
(2 873)
(6 832)
(6 597)
(3 185)
(5 745)
(1 665)
(1 579)
(2 963)
(2 098)
(3 576)
(4 659)
(7 664)
(6 294)
(8 685)
(10 855)
(10 653)
(17 745)
(17 271)
(16 847)
(15 594)
(8 435)
Non-Reccuring Items
(510)
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
(366)
0
(366)
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
499
0
302
214
145
670
1 132
2 089
2 063
1 630
1 239
300
117
0
0
0
(5)
0
1 180
0
1 185
1 244
0
305
305
0
0
(2)
(2)
210
215
0
232
21
1 338
0
1 722
1 721
402
(38)
3
Total Other Income
(77)
354
(61)
(189)
59
98
100
225
19
24
24
31
16
35
(128)
(167)
1
(17)
118
1 319
133
162
102
28
219
449
464
249
140
135
97
290
(25)
(17)
115
1 412
52
68
(69)
19
414
Pre-Tax Income
6 563
N/A
3 576
-46%
1 156
-68%
(2 329)
N/A
(5 150)
-121%
(4 272)
+17%
(3 661)
+14%
(1 738)
+53%
327
N/A
1 896
+480%
5 048
+166%
6 486
+28%
10 177
+57%
13 673
+34%
15 605
+14%
17 912
+15%
18 755
+5%
18 344
-2%
19 036
+4%
18 301
-4%
22 630
+24%
21 944
-3%
23 540
+7%
24 685
+5%
25 340
+3%
31 349
+24%
31 175
-1%
41 314
+33%
51 736
+25%
55 511
+7%
57 169
+3%
54 216
-5%
61 082
+13%
55 390
-9%
62 217
+12%
62 997
+1%
44 808
-29%
44 690
0%
42 272
-5%
36 830
-13%
29 906
-19%
Net Income
Tax Provision
(1 871)
(1 676)
(947)
276
960
960
633
210
413
413
(230)
(456)
(1 184)
(1 678)
(1 962)
(2 393)
(2 523)
(2 135)
(1 728)
(1 341)
(1 214)
(568)
(1 404)
(812)
11 887
9 092
9 456
7 588
(4 570)
(5 075)
(5 995)
(6 496)
(8 749)
(8 107)
(5 222)
(176)
4 270
5 668
15 185
10 856
6 875
Income from Continuing Operations
4 692
1 900
209
(2 053)
(4 190)
(3 313)
(3 030)
(1 530)
740
2 309
4 819
6 032
8 992
11 995
13 642
15 517
16 232
16 207
17 307
16 959
21 415
21 377
22 137
23 874
37 227
40 441
40 631
48 902
47 166
50 436
51 174
47 721
52 333
47 283
56 995
62 821
49 077
50 358
57 457
47 686
36 781
Net Income (Common)
4 692
N/A
1 900
-60%
209
-89%
(2 053)
N/A
(4 190)
-104%
(3 313)
+21%
(3 030)
+9%
(1 530)
+50%
740
N/A
2 309
+212%
4 819
+109%
6 032
+25%
8 992
+49%
11 995
+33%
13 642
+14%
15 517
+14%
16 232
+5%
16 207
0%
17 307
+7%
16 959
-2%
18 278
+8%
18 240
0%
19 000
+4%
20 737
+9%
37 227
+80%
40 441
+9%
40 631
+0%
48 902
+20%
47 166
-4%
50 436
+7%
51 174
+1%
47 721
-7%
52 333
+10%
47 283
-10%
56 995
+21%
62 821
+10%
49 077
-22%
50 358
+3%
57 457
+14%
47 686
-17%
36 781
-23%
EPS (Diluted)
335.14
N/A
135.71
-60%
14.92
-89%
-146.64
N/A
-299.28
-104%
-236.64
+21%
-216.42
+9%
-109.28
+50%
56.92
N/A
177.61
+212%
370.69
+109%
464
+25%
691.69
+49%
922.69
+33%
1 049.38
+14%
1 193.61
+14%
1 248.61
+5%
1 246.69
0%
1 236.21
-1%
1 211.35
-2%
1 218.53
+1%
1 072.94
-12%
950
-11%
1 036.84
+9%
1 861.35
+80%
2 048.27
+10%
2 110.46
+3%
2 540.1
+20%
2 421.95
-5%
2 619.78
+8%
2 658.08
+1%
2 478.73
-7%
2 718.31
+10%
2 456
-10%
2 960.48
+21%
3 263.1
+10%
2 699.3
-17%
2 617.56
-3%
2 986.56
+14%
2 478.69
-17%
1 911.86
-23%

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 255,000+ 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

© 2025 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.