D

Duk San Neolux Co Ltd
KOSDAQ:213420

Watchlist Manager
Duk San Neolux Co Ltd
KOSDAQ:213420
Watchlist
Price: 41 800 KRW -0.12% Market Closed
Market Cap: 1T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+21%
5Y
+95%
10Y
-
Operating Income
+
3Y
0%
5Y
+79%
10Y
-
Net Income
+
3Y
-5%
5Y
+60%
10Y
-

Earnings Waterfall
Duk San Neolux Co Ltd

Revenue
225.9B KRW
Cost of Revenue
-140.2B KRW
Gross Profit
85.7B KRW
Operating Expenses
-33.4B KRW
Operating Income
52.3B KRW
Other Expenses
-7.7B KRW
Net Income
44.6B KRW

Income Statement
Duk San Neolux Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
0
0
5
10
15
15
15
15
21
21
20
19
18
17
21
22
23
24
23
22
19
18
16
16
76
249
453
644
777
810
777
781
788
779
801
803
812
1 363
2 872
Revenue
40 317
N/A
44 771
+11%
47 734
+7%
44 562
-7%
42 331
-5%
48 742
+15%
65 567
+35%
84 459
+29%
100 406
+19%
103 510
+3%
99 099
-4%
96 231
-3%
90 693
-6%
87 310
-4%
87 572
+0%
90 839
+4%
97 873
+8%
110 328
+13%
115 988
+5%
128 436
+11%
144 163
+12%
155 073
+8%
170 074
+10%
188 072
+11%
191 358
+2%
190 294
-1%
186 335
-2%
174 770
-6%
176 677
+1%
163 494
-7%
166 922
+2%
166 889
0%
163 702
-2%
187 732
+15%
197 703
+5%
205 545
+4%
212 252
+3%
197 713
-7%
225 932
+14%
Gross Profit
Cost of Revenue
(32 161)
(34 603)
(36 759)
(33 731)
(32 667)
(37 329)
(45 715)
(57 688)
(68 158)
(71 795)
(70 709)
(66 865)
(60 587)
(56 966)
(57 221)
(61 850)
(64 608)
(71 617)
(72 750)
(79 364)
(90 516)
(96 688)
(109 155)
(120 334)
(123 503)
(122 055)
(117 302)
(112 307)
(116 927)
(113 156)
(115 290)
(111 788)
(106 253)
(117 864)
(126 073)
(131 003)
(130 725)
(118 366)
(140 240)
Gross Profit
8 156
N/A
10 167
+25%
10 973
+8%
10 828
-1%
9 664
-11%
11 412
+18%
19 852
+74%
26 772
+35%
32 248
+20%
31 715
-2%
28 390
-10%
29 366
+3%
30 106
+3%
30 344
+1%
30 351
+0%
28 989
-4%
33 265
+15%
38 711
+16%
43 238
+12%
49 072
+13%
53 647
+9%
58 385
+9%
60 919
+4%
67 738
+11%
67 855
+0%
68 238
+1%
69 033
+1%
62 462
-10%
59 750
-4%
50 338
-16%
51 632
+3%
55 102
+7%
57 449
+4%
69 868
+22%
71 630
+3%
74 542
+4%
81 527
+9%
79 347
-3%
85 692
+8%
Operating Income
Operating Expenses
(5 720)
(6 355)
(6 284)
(6 251)
(5 738)
(5 567)
(9 471)
(11 117)
(13 851)
(13 283)
(10 766)
(10 221)
(9 786)
(11 523)
(11 818)
(12 508)
(12 503)
(13 231)
(13 922)
(14 114)
(13 535)
(13 585)
(13 692)
(15 397)
(16 880)
(16 460)
(16 543)
(14 684)
(14 884)
(17 939)
(21 175)
(23 815)
(24 530)
(26 764)
(27 436)
(29 980)
(29 055)
(27 247)
(33 357)
Selling, General & Administrative
(5 140)
(6 353)
(6 119)
(5 929)
(5 105)
(4 932)
(8 842)
(10 485)
(13 220)
(12 648)
(10 002)
(9 430)
(8 963)
(10 667)
(11 054)
(11 733)
(11 466)
(12 039)
(12 521)
(12 630)
(12 217)
(12 330)
(12 555)
(14 229)
(15 673)
(15 220)
(15 265)
(13 391)
(13 901)
(15 779)
(17 662)
(19 059)
(18 317)
(19 591)
(19 754)
(21 742)
(20 066)
(18 293)
(22 261)
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
(931)
(2 105)
(3 372)
(4 497)
(5 249)
(5 798)
(6 384)
(7 100)
(7 035)
(8 268)
Depreciation & Amortization
(581)
0
(162)
(318)
(633)
(634)
(629)
(632)
(632)
(635)
(764)
(792)
(823)
(856)
(764)
(775)
(1 037)
(1 192)
(1 402)
(1 480)
(1 317)
(1 258)
(1 139)
(1 175)
(1 207)
(1 239)
(1 280)
(1 294)
(983)
(1 032)
(1 211)
(1 384)
(1 716)
(1 924)
(1 885)
(1 855)
(1 890)
(1 919)
(2 828)
Other Operating Expenses
0
0
(3)
(4)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
0
3
2
7
0
0
0
0
0
(197)
(197)
0
0
0
0
0
0
0
0
Operating Income
2 436
N/A
3 813
+57%
4 692
+23%
4 581
-2%
3 926
-14%
5 846
+49%
10 381
+78%
15 654
+51%
18 396
+18%
18 431
+0%
17 623
-4%
19 144
+9%
20 320
+6%
18 820
-7%
18 532
-2%
16 480
-11%
20 762
+26%
25 480
+23%
29 316
+15%
34 957
+19%
40 112
+15%
44 800
+12%
47 227
+5%
52 342
+11%
50 976
-3%
51 778
+2%
52 490
+1%
47 779
-9%
44 867
-6%
32 398
-28%
30 457
-6%
31 287
+3%
32 920
+5%
43 104
+31%
44 194
+3%
44 562
+1%
52 472
+18%
52 100
-1%
52 335
+0%
Pre-Tax Income
Interest Income Expense
610
615
663
187
564
288
339
925
(219)
(349)
(549)
(19)
822
1 061
878
1 511
150
1 597
1 447
(648)
(2 399)
(1 675)
(1 141)
1 760
5 424
4 483
5 809
7 657
83
3 243
6 210
3 944
9 062
4 308
1 722
853
4 910
4 156
4 108
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(10)
(6)
0
(3)
12
6
0
7
0
0
0
(197)
0
0
(192)
9
14
17
23
(2 464)
(2 469)
(2 470)
Gain/Loss on Disposition of Assets
0
0
3
5
5
0
(70)
(74)
(137)
(156)
(84)
(82)
(19)
0
1
6
(51)
0
0
0
0
(1)
1
0
1
5
(14)
(14)
(15)
0
0
(0)
(9)
0
(6)
0
(972)
0
(969)
Total Other Income
(321)
(527)
(498)
(557)
2
370
672
697
313
313
7
31
13
13
13
(36)
(76)
(123)
(124)
(54)
51
48
(2)
(13)
(71)
(69)
(198)
(260)
49
(101)
(4)
(6)
(258)
(203)
(92)
(86)
(48)
(1 094)
(125)
Pre-Tax Income
2 724
N/A
3 900
+43%
4 858
+25%
4 215
-13%
4 496
+7%
6 504
+45%
11 321
+74%
17 201
+52%
18 353
+7%
18 238
-1%
16 996
-7%
19 073
+12%
21 135
+11%
19 894
-6%
19 424
-2%
17 961
-8%
20 781
+16%
26 944
+30%
30 633
+14%
34 255
+12%
37 761
+10%
43 184
+14%
46 091
+7%
54 089
+17%
56 336
+4%
56 197
0%
58 086
+3%
55 161
-5%
44 787
-19%
35 541
-21%
36 662
+3%
35 033
-4%
41 724
+19%
47 222
+13%
45 834
-3%
45 351
-1%
53 897
+19%
52 693
-2%
52 880
+0%
Net Income
Tax Provision
(557)
(663)
(536)
(408)
178
355
(874)
(1 609)
(1 581)
(1 883)
(811)
(380)
(2 323)
(2 269)
(2 182)
(2 040)
(1 624)
(2 286)
(2 758)
(3 441)
(4 418)
(5 094)
(6 369)
(7 972)
(9 501)
(10 226)
(10 958)
(12 357)
(5 867)
(4 137)
(3 247)
(2 712)
(5 920)
(6 680)
(7 265)
(6 811)
(8 136)
(7 355)
(8 526)
Income from Continuing Operations
2 167
3 236
4 321
3 806
4 674
6 859
10 447
15 592
16 772
16 356
16 185
18 692
18 812
17 623
17 241
15 921
19 157
24 658
27 876
30 815
33 344
38 090
39 722
46 117
46 834
45 970
47 129
42 804
38 920
31 404
33 415
32 321
35 804
40 542
38 569
38 541
45 761
45 338
44 354
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
1
1
1
1
1
1
1
1
1
1
1
1
1
284
Net Income (Common)
2 167
N/A
3 236
+49%
4 321
+34%
3 806
-12%
4 674
+23%
6 859
+47%
10 447
+52%
15 592
+49%
16 772
+8%
16 356
-2%
16 185
-1%
18 692
+15%
18 812
+1%
17 623
-6%
17 241
-2%
15 921
-8%
19 157
+20%
24 658
+29%
27 876
+13%
30 815
+11%
33 344
+8%
38 090
+14%
39 722
+4%
46 117
+16%
46 834
+2%
45 971
-2%
47 129
+3%
42 805
-9%
38 921
-9%
31 405
-19%
33 416
+6%
32 323
-3%
35 805
+11%
40 543
+13%
38 571
-5%
38 542
0%
45 762
+19%
45 339
-1%
44 638
-2%
EPS (Diluted)
90.29
N/A
134.82
+49%
180.04
+34%
158.58
-12%
194.75
+23%
285.79
+47%
435.29
+52%
649.66
+49%
698.83
+8%
681.5
-2%
674.37
-1%
778.83
+15%
783.83
+1%
734.29
-6%
718.37
-2%
663.37
-8%
798.2
+20%
1 027.41
+29%
1 161.5
+13%
1 283.95
+11%
1 389.33
+8%
1 587.08
+14%
1 652.78
+4%
1 920.13
+16%
1 943.47
+1%
1 889.74
-3%
1 902.8
+1%
1 736.54
-9%
1 574.4
-9%
1 275.24
-19%
1 357.43
+6%
1 315.16
-3%
1 455.76
+11%
1 650.59
+13%
1 570.28
-5%
1 569.12
0%
1 863.06
+19%
1 845.84
-1%
1 817.31
-2%

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 301,400+ 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

© 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.