D

Daewon Kangup Co Ltd
KRX:000430

Watchlist Manager
Daewon Kangup Co Ltd
KRX:000430
Watchlist
Price: 4 185 KRW 3.85% Market Closed
Market Cap: 259.5B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+69%
5Y
+95%
10Y
+60%
Operating Income
+
3Y
+116%
5Y
+110%
10Y
-26%
Net Income
+
3Y
-20%
5Y
+277%
10Y
-46%

Earnings Waterfall
Daewon Kangup Co Ltd

Revenue
1.6T KRW
Cost of Revenue
-1.5T KRW
Gross Profit
156B KRW
Operating Expenses
-130.2B KRW
Operating Income
25.8B KRW
Other Expenses
-15.3B KRW
Net Income
10.5B KRW

Income Statement
Daewon Kangup Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
11 927
0
0
5 717
11 289
9 269
12 783
13 271
14 588
13 996
13 756
13 253
12 075
12 103
11 890
12 138
12 279
12 333
12 556
12 325
12 423
12 001
11 879
11 628
10 909
10 341
10 081
9 772
10 624
10 883
10 359
10 174
9 687
9 116
8 886
8 581
7 608
7 732
8 357
9 298
10 326
11 974
12 313
12 196
13 194
12 769
12 884
14 405
13 398
0
0
0
Revenue
1 000 414
N/A
1 002 219
+0%
1 006 514
+0%
1 011 872
+1%
1 010 584
0%
1 027 635
+2%
1 039 553
+1%
1 036 442
0%
1 029 407
-1%
1 008 487
-2%
997 420
-1%
1 005 658
+1%
1 013 036
+1%
1 024 892
+1%
1 044 952
+2%
1 052 356
+1%
1 076 116
+2%
1 077 122
+0%
1 047 049
-3%
1 057 623
+1%
1 028 166
-3%
1 006 475
-2%
1 012 312
+1%
990 944
-2%
995 413
+0%
1 001 585
+1%
1 001 488
0%
994 720
-1%
960 215
-3%
923 999
-4%
835 039
-10%
828 658
-1%
861 231
+4%
875 481
+2%
956 940
+9%
910 304
-5%
862 223
-5%
874 328
+1%
880 673
+1%
954 836
+8%
1 024 450
+7%
1 065 239
+4%
1 103 925
+4%
1 127 089
+2%
1 106 757
-2%
1 116 150
+1%
1 403 504
+26%
1 498 843
+7%
1 367 585
-9%
1 749 544
+28%
1 591 648
-9%
1 613 820
+1%
Gross Profit
Cost of Revenue
(863 391)
(869 568)
(877 890)
(882 812)
(877 266)
(895 104)
(908 643)
(913 004)
(924 100)
(907 185)
(895 029)
(894 828)
(885 507)
(895 407)
(908 023)
(910 832)
(940 424)
(939 738)
(928 517)
(946 262)
(914 425)
(899 344)
(898 229)
(880 391)
(881 252)
(893 997)
(897 046)
(893 153)
(864 259)
(826 734)
(761 713)
(751 536)
(788 703)
(806 111)
(872 700)
(839 040)
(798 063)
(806 002)
(816 895)
(882 259)
(936 372)
(972 093)
(986 313)
(997 858)
(976 320)
(978 281)
(1 230 146)
(1 320 447)
(1 219 183)
(1 559 931)
(1 432 979)
(1 457 820)
Gross Profit
137 022
N/A
132 651
-3%
128 624
-3%
129 060
+0%
133 319
+3%
132 531
-1%
130 910
-1%
123 438
-6%
105 307
-15%
101 302
-4%
102 391
+1%
110 830
+8%
127 529
+15%
129 485
+2%
136 929
+6%
141 524
+3%
135 692
-4%
137 384
+1%
118 532
-14%
111 361
-6%
113 741
+2%
107 132
-6%
114 084
+6%
110 554
-3%
114 161
+3%
107 588
-6%
104 442
-3%
101 567
-3%
95 956
-6%
97 263
+1%
73 324
-25%
77 120
+5%
72 528
-6%
69 371
-4%
84 241
+21%
71 265
-15%
64 160
-10%
68 326
+6%
63 777
-7%
72 577
+14%
88 078
+21%
93 147
+6%
117 612
+26%
129 231
+10%
130 437
+1%
137 870
+6%
173 358
+26%
178 397
+3%
148 402
-17%
189 613
+28%
158 668
-16%
156 000
-2%
Operating Income
Operating Expenses
(74 339)
(73 922)
(72 682)
(69 799)
(69 509)
(70 024)
(69 521)
(69 558)
(68 221)
(70 239)
(72 402)
(76 027)
(74 730)
(74 854)
(75 837)
(73 091)
(76 005)
(77 923)
(76 996)
(79 427)
(75 589)
(75 697)
(76 630)
(74 334)
(71 930)
(72 887)
(71 627)
(71 619)
(69 017)
(68 828)
(65 452)
(64 806)
(67 315)
(69 522)
(72 699)
(71 764)
(69 119)
(75 800)
(73 617)
(60 604)
(66 022)
(63 495)
(63 828)
(64 204)
(71 265)
(66 446)
(118 368)
(122 615)
(125 837)
(148 663)
(112 173)
(130 196)
Selling, General & Administrative
(71 190)
(71 124)
(69 884)
(66 942)
(68 588)
(68 495)
(67 693)
(67 607)
(63 960)
(64 837)
(66 943)
(70 460)
(73 226)
(73 357)
(74 392)
(71 782)
(74 783)
(73 650)
(72 657)
(75 050)
(74 241)
(73 524)
(74 511)
(72 186)
(70 541)
(70 292)
(68 967)
(68 905)
(67 402)
(67 107)
(63 743)
(63 088)
(65 579)
(67 808)
(70 943)
(70 023)
(67 492)
(67 450)
(65 388)
(66 025)
(64 641)
(62 102)
(62 355)
(62 745)
(69 746)
(71 056)
(116 414)
(120 506)
(123 131)
(145 453)
(109 271)
(127 312)
Research & Development
0
0
0
0
0
(786)
0
0
(2 899)
(3 557)
(3 557)
0
0
0
0
0
0
0
0
0
(17)
0
0
0
(20)
0
0
0
(43)
0
0
0
(26)
0
0
0
(33)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(3 148)
0
0
(2 857)
(922)
(744)
(1 043)
(1 164)
(1 363)
(1 408)
(1 465)
(1 573)
(1 505)
(1 495)
(1 443)
(1 308)
(1 221)
(1 224)
(1 289)
(1 327)
(1 331)
(1 332)
(1 279)
(1 308)
(1 369)
(1 364)
(1 429)
(1 482)
(1 572)
(1 676)
(1 664)
(1 674)
(1 710)
(1 689)
(1 730)
(1 716)
(1 593)
(1 524)
(1 402)
(1 361)
(1 381)
(1 392)
(1 473)
(1 459)
(1 519)
(1 550)
(1 953)
(2 109)
(2 706)
(3 210)
(2 902)
(2 883)
Other Operating Expenses
0
(2 798)
(2 798)
0
0
0
(785)
(787)
0
(437)
(437)
(3 994)
0
0
0
0
0
(3 049)
(3 050)
(3 050)
0
(841)
(840)
(840)
0
(1 231)
(1 231)
(1 232)
0
(45)
(45)
(44)
0
(25)
(25)
(25)
0
(6 827)
(6 827)
6 783
0
0
0
0
0
6 160
0
0
0
0
0
0
Operating Income
62 683
N/A
58 729
-6%
55 942
-5%
59 261
+6%
63 809
+8%
62 507
-2%
61 389
-2%
53 880
-12%
37 086
-31%
31 063
-16%
29 989
-3%
34 803
+16%
52 798
+52%
54 631
+3%
61 092
+12%
68 433
+12%
59 688
-13%
59 461
0%
41 537
-30%
31 935
-23%
38 153
+19%
31 435
-18%
37 453
+19%
36 219
-3%
42 232
+17%
34 701
-18%
32 815
-5%
29 949
-9%
26 939
-10%
28 437
+6%
7 873
-72%
12 314
+56%
5 213
-58%
(153)
N/A
11 541
N/A
(499)
N/A
(4 959)
-893%
(7 474)
-51%
(9 840)
-32%
11 974
N/A
22 057
+84%
29 652
+34%
53 784
+81%
65 027
+21%
59 172
-9%
71 424
+21%
54 991
-23%
55 781
+1%
22 565
-60%
40 950
+81%
46 496
+14%
25 804
-45%
Pre-Tax Income
Interest Income Expense
(7 805)
(5 516)
(8 717)
(15 197)
(10 876)
(14 563)
(16 069)
(12 606)
(14 514)
(13 411)
(10 468)
(11 291)
(16 239)
(17 755)
(14 657)
(18 996)
(4 553)
(10 965)
(10 221)
(3 625)
(14 722)
(4 479)
(11 542)
(13 230)
(12 095)
(11 202)
(2 257)
(259)
939
(9 201)
(11 612)
(13 452)
(13 791)
(5 721)
(6 811)
(4 367)
(3 398)
(3 858)
(1 381)
1 392
(10 009)
(9 864)
(12 603)
(17 524)
(10 308)
(10 198)
(9 237)
(11 803)
(8 073)
(9 330)
(14 625)
(8 867)
Non-Reccuring Items
0
0
0
0
0
(9 723)
(9 723)
(9 723)
(10 158)
0
0
0
0
0
0
0
(3 049)
0
0
0
(824)
0
0
0
(1 211)
0
0
0
0
0
0
0
0
0
0
(13 610)
(6 794)
0
0
0
0
0
0
6 160
3 418
0
17 580
11 398
11 309
11 409
(11)
11
Gain/Loss on Disposition of Assets
(1 109)
0
0
(366)
(7 709)
(4 463)
(4 952)
(4 924)
3 489
254
387
1 977
(4 066)
(4 168)
(5 055)
(6 703)
(2 379)
(2 385)
(1 316)
(2 118)
(1 268)
(1 411)
(1 666)
(1 031)
(2 251)
(2 081)
(1 807)
(1 515)
208
806
834
904
212
90
169
211
(299)
(276)
(252)
(405)
(4 193)
(4 480)
(5 771)
(5 688)
83
(2 668)
(1 371)
(1 638)
3 034
5 407
4 842
5 095
Total Other Income
9 955
5 800
14 064
14 362
7 983
9 034
4 869
4 123
7 850
8 195
9 104
9 610
5 058
5 258
4 350
5 157
7 513
8 836
8 976
7 796
8 348
6 314
6 967
7 612
4 757
5 822
4 830
3 666
4 916
4 618
4 782
5 378
5 471
5 156
8 349
7 771
8 839
8 540
5 289
5 202
3 757
4 990
5 208
6 756
8 200
8 218
11 882
11 174
9 102
10 368
8 284
8 647
Pre-Tax Income
63 724
N/A
59 013
-7%
61 289
+4%
58 061
-5%
53 207
-8%
42 793
-20%
35 515
-17%
30 751
-13%
23 752
-23%
26 102
+10%
29 014
+11%
35 101
+21%
37 552
+7%
37 967
+1%
45 730
+20%
47 892
+5%
57 220
+19%
54 948
-4%
38 977
-29%
33 988
-13%
29 687
-13%
31 859
+7%
31 212
-2%
29 570
-5%
31 432
+6%
27 240
-13%
33 581
+23%
31 842
-5%
33 001
+4%
24 660
-25%
1 877
-92%
5 144
+174%
(2 895)
N/A
(626)
+78%
13 250
N/A
(10 494)
N/A
(6 610)
+37%
(3 068)
+54%
(6 185)
-102%
18 164
N/A
11 612
-36%
20 297
+75%
40 617
+100%
54 731
+35%
60 565
+11%
66 775
+10%
73 844
+11%
64 913
-12%
37 937
-42%
58 804
+55%
44 986
-23%
30 690
-32%
Net Income
Tax Provision
(14 905)
(14 277)
(16 036)
(16 343)
(15 419)
(14 117)
(10 612)
(10 548)
(5 328)
(5 709)
(9 061)
(9 630)
(11 287)
(10 188)
(11 227)
(11 308)
(11 079)
(10 351)
(5 705)
(5 027)
(3 456)
(4 243)
(2 123)
(2 523)
(7 575)
(7 438)
(16 711)
(15 539)
(11 802)
(10 779)
1 327
1 162
225
879
(2 309)
1 570
3 753
1 216
(770)
459
11 622
12 422
9 252
(2 186)
(22 779)
(25 933)
(24 840)
(18 326)
(6 040)
(11 433)
(12 082)
(13 627)
Income from Continuing Operations
48 819
44 737
45 253
41 719
37 788
28 677
24 904
20 203
18 424
20 392
19 953
25 470
26 265
27 779
34 502
36 584
46 141
44 597
33 272
28 961
26 231
27 616
29 089
27 047
23 857
19 803
16 871
16 303
21 199
13 880
3 203
6 306
(2 670)
253
10 939
(8 925)
(2 857)
(1 852)
(6 955)
18 623
23 234
32 720
49 870
52 545
37 786
40 842
49 005
46 587
31 897
47 372
32 903
17 062
Income to Minority Interest
(7 132)
(6 895)
(6 879)
(6 264)
(6 262)
(6 066)
(6 079)
(6 611)
(6 008)
(5 594)
(5 476)
(5 930)
(7 382)
(7 670)
(7 607)
(6 849)
(7 767)
(7 621)
(7 112)
(6 546)
(4 473)
(5 010)
(4 916)
(5 753)
(6 444)
(5 584)
(5 806)
(5 948)
(5 173)
(5 124)
(4 145)
(3 528)
(3 770)
(3 612)
(4 099)
(3 893)
(4 029)
(4 396)
(4 430)
(5 591)
(4 378)
(4 597)
(4 839)
(5 309)
(7 150)
(6 643)
(8 444)
(10 545)
(8 281)
(11 708)
(9 900)
(6 581)
Net Income (Common)
41 687
N/A
37 841
-9%
38 374
+1%
35 456
-8%
31 526
-11%
22 611
-28%
18 825
-17%
13 592
-28%
12 416
-9%
14 797
+19%
14 475
-2%
19 538
+35%
18 883
-3%
20 107
+6%
26 894
+34%
29 734
+11%
38 374
+29%
36 976
-4%
26 160
-29%
22 415
-14%
21 759
-3%
22 606
+4%
24 173
+7%
21 294
-12%
17 414
-18%
14 219
-18%
11 064
-22%
10 354
-6%
16 026
+55%
8 754
-45%
(943)
N/A
2 777
N/A
(6 440)
N/A
(3 359)
+48%
6 840
N/A
(12 818)
N/A
(6 887)
+46%
(6 247)
+9%
(11 385)
-82%
13 032
N/A
18 856
+45%
28 123
+49%
45 031
+60%
47 236
+5%
30 636
-35%
34 200
+12%
40 560
+19%
36 041
-11%
23 616
-34%
35 664
+51%
23 004
-35%
10 481
-54%
EPS (Diluted)
683.39
N/A
610.33
-11%
618.93
+1%
571.87
-8%
508.48
-11%
364.69
-28%
303.62
-17%
222.81
-27%
200.26
-10%
238.66
+19%
233.46
-2%
315.12
+35%
304.56
-3%
324.3
+6%
433.77
+34%
479.58
+11%
618.93
+29%
596.38
-4%
421.93
-29%
361.53
-14%
350.95
-3%
364.61
+4%
389.89
+7%
343.44
-12%
280.86
-18%
229.33
-18%
178.45
-22%
167.01
-6%
258.48
+55%
141.19
-45%
-15.2
N/A
44.79
N/A
-103.87
N/A
-54.16
+48%
110.33
N/A
-206.74
N/A
-111.08
+46%
-100.77
+9%
-184.68
-83%
210.54
N/A
304.13
+44%
453.42
+49%
726.09
+60%
760.65
+5%
494.13
-35%
551.6
+12%
924.03
+68%
1 398
+51%
380.9
-73%
574.27
+51%
372.83
-35%
169.96
-54%

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 308,600+ 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

© 2026 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.