First Time Loading...
H

Harim Co Ltd
KOSDAQ:136480

Watchlist Manager
Harim Co Ltd
KOSDAQ:136480
Watchlist
Price: 3 185 KRW 1.43%
Updated: May 15, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.2T
-2%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+38%
5 Years
+51%
7 Years
+54%
10 Years
+67%
-129B
Operating Income
Growth Rates:
1 Year
-1%
3 Years
-
5 Years
-2 017%
7 Years
-6 890%
10 Years
-252%
13B
-80%
Net Income
Growth Rates:
1 Year
+159%
3 Years
+61%
5 Years
-
7 Years
-32%
10 Years
-16%

Earnings Waterfall
Harim Co Ltd

Revenue
1.2T KRW
Cost of Revenue
-1.2T KRW
Gross Profit
44.2B KRW
Operating Expenses
-173.2B KRW
Operating Income
-129B KRW
Other Expenses
142.1B KRW
Net Income
13B KRW

Income Statement
Harim 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
740 988
N/A
737 988
0%
750 377
+2%
739 728
-1%
748 916
+1%
771 822
+3%
785 822
+2%
789 132
+0%
784 349
-1%
782 964
0%
776 165
-1%
796 415
+3%
803 775
+1%
802 614
0%
820 984
+2%
815 848
-1%
809 964
-1%
814 064
+1%
798 947
-2%
811 644
+2%
820 992
+1%
846 914
+3%
856 616
+1%
843 504
-2%
845 445
+0%
841 771
0%
847 956
+1%
876 426
+3%
901 063
+3%
935 388
+4%
962 425
+3%
999 495
+4%
1 033 465
+3%
1 098 388
+6%
1 199 269
+9%
1 274 666
+6%
1 167 993
-8%
1 181 303
+1%
1 238 869
+5%
1 269 417
+2%
1 240 842
-2%
Gross Profit
Cost of Revenue
(662 538)
(653 189)
(647 016)
(639 988)
(638 152)
(666 730)
(681 370)
(671 780)
(662 902)
(648 112)
(623 642)
(653 897)
(668 752)
(678 874)
(727 370)
(716 594)
(707 059)
(707 486)
(675 809)
(693 151)
(695 969)
(719 806)
(734 742)
(711 761)
(714 171)
(696 022)
(697 522)
(736 254)
(749 928)
(800 525)
(825 963)
(873 001)
(934 721)
(974 384)
(1 051 145)
(1 097 073)
(1 129 902)
(1 156 103)
(1 190 695)
(1 212 654)
(1 196 687)
Gross Profit
78 450
N/A
84 799
+8%
103 361
+22%
99 740
-4%
110 764
+11%
105 092
-5%
104 451
-1%
117 351
+12%
121 447
+3%
134 851
+11%
152 524
+13%
142 519
-7%
135 023
-5%
123 740
-8%
93 613
-24%
99 253
+6%
102 904
+4%
106 579
+4%
123 139
+16%
118 494
-4%
125 023
+6%
127 108
+2%
121 874
-4%
131 743
+8%
131 275
0%
145 748
+11%
150 433
+3%
140 171
-7%
151 135
+8%
134 864
-11%
136 463
+1%
126 495
-7%
98 744
-22%
124 005
+26%
148 124
+19%
177 593
+20%
38 092
-79%
25 200
-34%
48 174
+91%
56 763
+18%
44 155
-22%
Operating Income
Operating Expenses
(115 094)
(115 837)
(117 557)
(119 590)
(117 540)
(118 709)
(121 906)
(123 432)
(127 307)
(130 156)
(132 269)
(133 618)
(136 869)
(137 396)
(137 820)
(140 798)
(142 210)
(142 418)
(140 445)
(137 719)
(131 119)
(131 261)
(130 714)
(130 911)
(135 107)
(136 824)
(139 014)
(141 795)
(139 427)
(141 723)
(142 670)
(144 153)
(151 256)
(85 586)
(100 649)
(141 423)
(166 188)
6 857
5 162
3 918
(173 183)
Selling, General & Administrative
(109 931)
(110 459)
(112 119)
(114 052)
(111 969)
(113 082)
(116 163)
(117 632)
(121 523)
(124 456)
(126 688)
(128 217)
(131 559)
(132 125)
(132 591)
(135 616)
(137 084)
(137 329)
(135 283)
(132 427)
(125 890)
(125 194)
(124 377)
(123 950)
(126 776)
(128 109)
(129 418)
(131 653)
(129 298)
(131 392)
(132 097)
(133 320)
(140 137)
(143 660)
(153 118)
(159 806)
(155 125)
(168 059)
(169 754)
(170 998)
(162 790)
Research & Development
(660)
(716)
(679)
(720)
(706)
(694)
(811)
(896)
(924)
(919)
(884)
(822)
(830)
(875)
(866)
(878)
(859)
(840)
(899)
(935)
(768)
(793)
(767)
(764)
(938)
(983)
(960)
(1 000)
(1 056)
(1 073)
(1 162)
(1 178)
(1 161)
0
0
0
(1 174)
0
0
0
(1 123)
Depreciation & Amortization
(4 503)
(4 662)
(4 761)
(4 821)
(4 866)
(4 935)
(4 932)
(4 903)
(4 859)
(4 780)
(4 697)
(4 579)
(4 480)
(4 395)
(4 362)
(4 304)
(4 267)
(4 250)
(4 265)
(4 359)
(4 462)
(5 276)
(5 572)
(6 198)
(7 394)
(7 734)
(8 637)
(9 143)
(9 074)
(9 258)
(9 411)
(9 654)
(9 959)
0
0
0
(9 889)
0
0
0
(9 270)
Other Operating Expenses
0
0
0
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
58 074
52 469
18 382
0
174 916
174 916
174 916
0
Operating Income
(36 646)
N/A
(31 040)
+15%
(14 198)
+54%
(19 851)
-40%
(6 776)
+66%
(13 617)
-101%
(17 454)
-28%
(6 080)
+65%
(5 859)
+4%
4 695
N/A
20 253
+331%
8 899
-56%
(1 846)
N/A
(13 656)
-640%
(44 205)
-224%
(41 543)
+6%
(39 306)
+5%
(35 838)
+9%
(17 306)
+52%
(19 225)
-11%
(6 096)
+68%
(4 153)
+32%
(8 840)
-113%
832
N/A
(3 833)
N/A
8 924
N/A
11 419
+28%
(1 624)
N/A
11 707
N/A
(6 859)
N/A
(6 207)
+10%
(17 659)
-184%
(52 512)
-197%
38 419
N/A
47 475
+24%
36 169
-24%
(128 097)
N/A
32 057
N/A
53 336
+66%
60 681
+14%
(129 028)
N/A
Pre-Tax Income
Interest Income Expense
2 793
5 983
4 770
(6 069)
(8 119)
(5 677)
(10 333)
(18 019)
(10 818)
(7 154)
(7 955)
5 869
(719)
(2 826)
542
(3 813)
4 313
(125)
(9 434)
(12 335)
(21 548)
(26 674)
(23 155)
(32 324)
(20 407)
(20 460)
(15 433)
(3 838)
(15 010)
(4 627)
(7 666)
(11 097)
(8 213)
(14 439)
(29 789)
(64 598)
(25 435)
(32 698)
(23 155)
3 960
(21 458)
Non-Reccuring Items
48 062
31 068
17 773
7 689
5 579
25 882
26 967
17 922
10 848
(8 727)
(18 535)
11 506
22 248
41 953
83 975
64 262
57 364
42 505
3 476
18 658
7 537
14 735
14 127
(31 079)
(26 680)
(47 546)
(42 407)
(6 319)
(5 597)
29 068
34 223
64 697
84 589
0
0
0
174 916
0
0
0
164 349
Gain/Loss on Disposition of Assets
1 637
1 645
1 454
113
150
140
131
80
109
154
222
5
422
601
559
903
479
438
497
346
(159)
(418)
(506)
(629)
(81)
(259)
(181)
(19)
(542)
(266)
(266)
(18)
412
0
0
0
(315)
0
0
0
328
Total Other Income
3 934
3 810
3 589
3 260
3 403
3 018
3 299
3 414
3 048
3 164
3 036
3 152
4 045
5 472
5 272
5 294
5 019
3 758
4 546
4 238
3 409
2 494
1 880
1 976
1 442
2 959
2 157
3 846
14 593
13 968
15 189
5 526
(5 171)
(45 977)
(23 886)
(17 374)
(17 306)
25 252
1 786
2 123
2 462
Pre-Tax Income
19 781
N/A
11 466
-42%
13 389
+17%
(14 857)
N/A
(5 763)
+61%
9 746
N/A
2 610
-73%
(2 683)
N/A
(2 672)
+0%
(7 869)
-194%
(2 980)
+62%
29 431
N/A
24 150
-18%
31 544
+31%
46 143
+46%
25 104
-46%
27 870
+11%
10 737
-61%
(18 222)
N/A
(8 317)
+54%
(16 857)
-103%
(14 015)
+17%
(16 493)
-18%
(61 224)
-271%
(49 558)
+19%
(56 382)
-14%
(44 445)
+21%
(7 954)
+82%
5 151
N/A
31 283
+507%
35 272
+13%
41 450
+18%
19 104
-54%
(21 998)
N/A
(6 200)
+72%
(45 803)
-639%
3 763
N/A
24 611
+554%
31 967
+30%
66 764
+109%
16 652
-75%
Net Income
Tax Provision
(4 271)
(2 386)
(2 720)
3 943
812
(2 699)
(1 230)
(18)
(503)
603
(264)
(7 485)
(5 015)
(6 537)
(9 851)
(4 794)
(5 636)
(2 368)
2 819
1 975
4 782
2 901
2 620
5 226
9 708
8 581
6 963
9 720
2 976
1 412
1 820
(6 388)
(5 611)
(4 995)
(4 582)
408
1 239
3 099
149
(2 068)
(3 624)
Income from Continuing Operations
15 510
9 079
10 668
(10 915)
(4 951)
7 045
1 378
(2 703)
(3 175)
(7 266)
(3 244)
21 946
19 134
25 006
36 291
20 309
22 234
8 370
(15 401)
(6 341)
(12 075)
(11 115)
(13 875)
(55 999)
(39 851)
(47 801)
(37 482)
1 766
8 128
32 695
37 091
35 061
13 493
(26 993)
(10 781)
(45 395)
5 002
27 710
32 116
64 696
13 028
Income to Minority Interest
0
0
0
0
(9)
3
(23)
(41)
(46)
(23)
(12)
(6)
34
134
3
(149)
(107)
(251)
(198)
(79)
(157)
(179)
(136)
(123)
(91)
(65)
(61)
15
(26)
(44)
(72)
(208)
(145)
(123)
(59)
17
25
67
35
57
4
Net Income (Common)
15 510
N/A
9 079
-41%
10 668
+18%
(10 915)
N/A
(4 959)
+55%
7 049
N/A
1 356
-81%
(2 743)
N/A
(3 221)
-17%
(7 289)
-126%
(3 256)
+55%
21 941
N/A
19 169
-13%
25 141
+31%
36 295
+44%
20 160
-44%
22 127
+10%
8 119
-63%
(15 599)
N/A
(6 420)
+59%
(12 232)
-91%
(11 294)
+8%
(14 010)
-24%
(56 121)
-301%
(39 942)
+29%
(47 866)
-20%
(37 544)
+22%
1 780
N/A
8 102
+355%
32 652
+303%
37 020
+13%
34 854
-6%
13 348
-62%
(27 117)
N/A
(10 841)
+60%
(45 378)
-319%
5 027
N/A
27 777
+453%
32 151
+16%
64 754
+101%
13 033
-80%
EPS (Diluted)
254.26
N/A
148.83
-41%
174.88
+18%
-178.93
N/A
-81.29
+55%
115.55
N/A
22.22
-81%
-44.96
N/A
-52.8
-17%
-119.49
-126%
-53.37
+55%
359.68
N/A
314.24
-13%
412.14
+31%
595
+44%
330.49
-44%
395.12
+20%
93.32
-76%
-179.29
N/A
-73.79
+59%
-140.59
-91%
-129.81
+8%
-161.03
-24%
-645.06
-301%
-459.1
+29%
-531.84
-16%
-383.1
+28%
16.79
N/A
79.43
+373%
307.49
+287%
348.62
+13%
328.23
-6%
125.7
-62%
-255.37
N/A
-102.09
+60%
-426.61
-318%
47.34
N/A
261.58
+453%
302.77
+16%
609.81
+101%
122.73
-80%

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 137,300+ 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.