Daedong Corp
KRX:000490
Daedong Corp
KRX:000490
Price:
10 090
KRW
3.59%
Market Closed
Market Cap:
₩266.3B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Daedong Corp
KRX:000490
|
KR |
|
V
|
Venture Global Inc
NYSE:VG
|
US |
|
Lutian Machinery Co Ltd
SSE:605259
|
CN |
|
TCPL Packaging Ltd
NSE:TCPLPACK
|
IN |
|
A
|
ACS Actividades de Construccion y Servicios SA
VSE:ACS
|
ES |
|
Eastgroup Properties Inc
NYSE:EGP
|
US |
|
Zhangzhou Pientzehuang Pharmaceutical Co Ltd
SSE:600436
|
CN |
|
Solvar Ltd
ASX:SVR
|
AU |
Income Statement
Earnings Waterfall
Daedong Corp
Daedong Corp
Income Statement
Daedong Corp
Daedong Corp
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 |
6 808
|
0
|
0
|
3 246
|
5 727
|
4 163
|
6 140
|
5 953
|
6 384
|
6 749
|
6 549
|
6 837
|
6 678
|
6 659
|
6 573
|
6 857
|
7 055
|
7 235
|
7 521
|
7 587
|
7 726
|
8 129
|
8 614
|
9 483
|
10 469
|
10 787
|
11 171
|
11 453
|
11 219
|
11 051
|
10 698
|
9 738
|
10 920
|
10 508
|
10 250
|
10 187
|
8 355
|
9 793
|
11 394
|
15 838
|
23 744
|
32 631
|
43 173
|
51 398
|
58 696
|
61 702
|
64 700
|
70 978
|
73 976
|
0
|
0
|
33 251
|
|
| Revenue |
563 460
N/A
|
564 384
+0%
|
567 903
+1%
|
565 858
0%
|
614 567
+9%
|
602 749
-2%
|
574 229
-5%
|
584 005
+2%
|
603 238
+3%
|
621 321
+3%
|
629 060
+1%
|
621 892
-1%
|
583 473
-6%
|
549 973
-6%
|
567 711
+3%
|
577 748
+2%
|
585 414
+1%
|
600 991
+3%
|
607 200
+1%
|
608 996
+0%
|
610 103
+0%
|
610 659
+0%
|
631 841
+3%
|
642 878
+2%
|
654 760
+2%
|
682 241
+4%
|
768 227
+13%
|
823 271
+7%
|
834 431
+1%
|
863 906
+4%
|
839 240
-3%
|
830 470
-1%
|
895 751
+8%
|
957 747
+7%
|
1 038 907
+8%
|
1 102 317
+6%
|
1 179 193
+7%
|
1 238 853
+5%
|
1 358 141
+10%
|
1 422 702
+5%
|
1 463 738
+3%
|
1 507 757
+3%
|
1 485 222
-1%
|
1 503 836
+1%
|
1 433 391
-5%
|
1 394 878
-3%
|
1 372 513
-2%
|
1 359 724
-1%
|
1 415 582
+4%
|
1 439 935
+2%
|
1 442 054
+0%
|
1 467 757
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(440 020)
|
(442 770)
|
(443 887)
|
(447 178)
|
(479 624)
|
(478 449)
|
(466 017)
|
(468 196)
|
(490 630)
|
(510 827)
|
(516 170)
|
(514 837)
|
(452 143)
|
(428 067)
|
(433 482)
|
(439 612)
|
(464 168)
|
(477 847)
|
(489 335)
|
(487 686)
|
(484 103)
|
(489 816)
|
(508 550)
|
(522 975)
|
(529 711)
|
(549 762)
|
(595 914)
|
(625 255)
|
(639 891)
|
(660 957)
|
(652 139)
|
(648 191)
|
(717 193)
|
(767 030)
|
(840 242)
|
(901 355)
|
(962 806)
|
(1 019 885)
|
(1 109 321)
|
(1 149 732)
|
(1 150 027)
|
(1 171 509)
|
(1 147 723)
|
(1 164 184)
|
(1 121 155)
|
(1 091 945)
|
(1 064 634)
|
(1 065 563)
|
(1 107 095)
|
(1 113 113)
|
(1 127 203)
|
(1 136 811)
|
|
| Gross Profit |
123 440
N/A
|
121 612
-1%
|
124 015
+2%
|
118 681
-4%
|
134 943
+14%
|
124 301
-8%
|
108 213
-13%
|
115 809
+7%
|
112 608
-3%
|
110 493
-2%
|
112 889
+2%
|
107 054
-5%
|
131 330
+23%
|
121 906
-7%
|
134 229
+10%
|
138 136
+3%
|
121 246
-12%
|
123 144
+2%
|
117 865
-4%
|
121 310
+3%
|
126 000
+4%
|
120 843
-4%
|
123 291
+2%
|
119 903
-3%
|
125 049
+4%
|
132 479
+6%
|
172 314
+30%
|
198 017
+15%
|
194 541
-2%
|
202 949
+4%
|
187 100
-8%
|
182 278
-3%
|
178 558
-2%
|
190 716
+7%
|
198 664
+4%
|
200 960
+1%
|
216 387
+8%
|
218 968
+1%
|
248 821
+14%
|
272 970
+10%
|
313 711
+15%
|
336 248
+7%
|
337 500
+0%
|
339 652
+1%
|
312 236
-8%
|
302 933
-3%
|
307 879
+2%
|
294 161
-4%
|
308 487
+5%
|
326 822
+6%
|
314 851
-4%
|
330 947
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(122 788)
|
(123 154)
|
(126 974)
|
(125 325)
|
(129 008)
|
(121 229)
|
(110 132)
|
(113 012)
|
(106 145)
|
(102 646)
|
(104 089)
|
(99 345)
|
(125 897)
|
(119 255)
|
(130 858)
|
(134 927)
|
(134 224)
|
(126 827)
|
(113 161)
|
(111 004)
|
(108 823)
|
(111 075)
|
(113 863)
|
(115 968)
|
(119 830)
|
(122 968)
|
(151 298)
|
(164 323)
|
(170 455)
|
(173 579)
|
(153 815)
|
(150 684)
|
(145 423)
|
(147 668)
|
(158 233)
|
(159 012)
|
(178 181)
|
(185 439)
|
(193 023)
|
(211 496)
|
(225 432)
|
(235 817)
|
(253 666)
|
(249 430)
|
(246 832)
|
(259 774)
|
(258 210)
|
(273 429)
|
(290 031)
|
(298 220)
|
(297 194)
|
(303 318)
|
|
| Selling, General & Administrative |
(112 510)
|
(118 194)
|
(122 015)
|
(120 243)
|
(116 130)
|
(112 580)
|
(96 051)
|
(97 842)
|
(94 531)
|
(90 830)
|
(95 031)
|
(91 105)
|
(114 781)
|
(107 838)
|
(119 476)
|
(122 640)
|
(122 331)
|
(116 320)
|
(103 024)
|
(101 349)
|
(98 255)
|
(99 990)
|
(102 409)
|
(103 683)
|
(106 537)
|
(109 030)
|
(136 554)
|
(147 482)
|
(152 895)
|
(155 977)
|
(135 983)
|
(134 622)
|
(127 300)
|
(129 012)
|
(138 634)
|
(138 563)
|
(157 258)
|
(163 508)
|
(169 781)
|
(188 086)
|
(203 942)
|
(214 600)
|
(232 319)
|
(227 322)
|
(225 819)
|
(237 867)
|
(236 433)
|
(250 989)
|
(262 653)
|
(268 940)
|
(267 505)
|
(271 944)
|
|
| Research & Development |
(6 862)
|
0
|
0
|
(2 820)
|
(7 977)
|
(4 950)
|
(9 220)
|
(10 328)
|
(6 721)
|
(6 810)
|
(3 922)
|
(2 919)
|
(5 517)
|
(5 685)
|
(5 424)
|
(6 190)
|
(5 701)
|
(4 170)
|
(3 816)
|
(2 954)
|
(3 631)
|
(4 266)
|
(4 454)
|
(4 953)
|
(5 845)
|
(6 398)
|
(7 104)
|
(8 572)
|
(9 034)
|
(8 719)
|
(8 687)
|
(7 297)
|
(9 343)
|
(9 705)
|
(10 350)
|
(11 011)
|
(11 115)
|
(11 572)
|
(11 574)
|
(10 838)
|
(8 649)
|
(7 598)
|
(8 154)
|
(8 471)
|
(6 971)
|
(7 367)
|
(6 427)
|
(6 394)
|
(7 670)
|
(7 770)
|
(6 249)
|
(7 743)
|
|
| Depreciation & Amortization |
(3 416)
|
0
|
0
|
(2 263)
|
(4 901)
|
(3 630)
|
(4 863)
|
(4 844)
|
(4 893)
|
(5 007)
|
(5 135)
|
(5 320)
|
(5 599)
|
(5 729)
|
(5 957)
|
(6 096)
|
(6 192)
|
(6 339)
|
(6 321)
|
(6 700)
|
(6 936)
|
(7 094)
|
(7 280)
|
(7 332)
|
(7 447)
|
(7 541)
|
(7 641)
|
(8 270)
|
(8 527)
|
(8 883)
|
(9 143)
|
(8 762)
|
(8 779)
|
(8 948)
|
(9 247)
|
(9 438)
|
(9 808)
|
(10 360)
|
(11 668)
|
(12 572)
|
(12 841)
|
(13 619)
|
(13 193)
|
(13 636)
|
(14 042)
|
(14 540)
|
(15 350)
|
(16 046)
|
(19 708)
|
(21 510)
|
(23 440)
|
(23 631)
|
|
| Other Operating Expenses |
0
|
(4 960)
|
(4 959)
|
0
|
0
|
(69)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
275
|
280
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
652
N/A
|
(1 540)
N/A
|
(2 959)
-92%
|
(6 646)
-125%
|
5 935
N/A
|
3 070
-48%
|
(1 921)
N/A
|
2 796
N/A
|
6 464
+131%
|
7 847
+21%
|
8 802
+12%
|
7 711
-12%
|
5 434
-30%
|
2 652
-51%
|
3 371
+27%
|
3 209
-5%
|
(12 978)
N/A
|
(3 683)
+72%
|
4 704
N/A
|
10 306
+119%
|
17 177
+67%
|
9 768
-43%
|
9 428
-3%
|
3 935
-58%
|
5 220
+33%
|
9 510
+82%
|
21 014
+121%
|
33 692
+60%
|
24 085
-29%
|
29 370
+22%
|
33 286
+13%
|
31 595
-5%
|
33 136
+5%
|
43 047
+30%
|
40 429
-6%
|
41 947
+4%
|
38 206
-9%
|
33 528
-12%
|
55 798
+66%
|
61 474
+10%
|
88 279
+44%
|
100 431
+14%
|
83 833
-17%
|
90 223
+8%
|
65 403
-28%
|
43 159
-34%
|
49 669
+15%
|
20 732
-58%
|
18 457
-11%
|
28 603
+55%
|
17 657
-38%
|
27 629
+56%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3 138)
|
(9 899)
|
(8 568)
|
(6 625)
|
(1 086)
|
(2 846)
|
(1 729)
|
(2 421)
|
(4 062)
|
(3 323)
|
(3 897)
|
(5 017)
|
(5 006)
|
(6 967)
|
(7 902)
|
(8 823)
|
(7 672)
|
(9 551)
|
(8 143)
|
(6 522)
|
(6 690)
|
(3 260)
|
(4 627)
|
(6 409)
|
(8 576)
|
(8 851)
|
(10 031)
|
(6 433)
|
(8 641)
|
(9 035)
|
(8 011)
|
(9 886)
|
(7 219)
|
(5 332)
|
(4 673)
|
(3 280)
|
(4 430)
|
(10 903)
|
(12 561)
|
(17 963)
|
(35 010)
|
(36 587)
|
(46 267)
|
(54 611)
|
(52 831)
|
(57 309)
|
(59 425)
|
(70 661)
|
(66 929)
|
(64 541)
|
(63 613)
|
(49 347)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(39)
|
(41)
|
0
|
(630)
|
(600)
|
(560)
|
(573)
|
(40)
|
(83)
|
(195)
|
(255)
|
(222)
|
(177)
|
(67)
|
(4)
|
(14)
|
(3)
|
268
|
0
|
0
|
265
|
0
|
5
|
(1 434)
|
(1 506)
|
(3 285)
|
(3 215)
|
(1 803)
|
(1 730)
|
(440)
|
(299)
|
(226)
|
163
|
2 792
|
2 602
|
6 188
|
4 134
|
1 190
|
5 584
|
679
|
(83)
|
1 349
|
1 063
|
1 480
|
4 250
|
(3 182)
|
(8 250)
|
(4 541)
|
(4 906)
|
|
| Gain/Loss on Disposition of Assets |
(398)
|
0
|
0
|
(308)
|
(70)
|
50
|
86
|
(127)
|
(97)
|
(122)
|
(81)
|
82
|
57
|
158
|
39
|
101
|
62
|
23
|
56
|
19
|
(220)
|
2 474
|
2 529
|
2 666
|
2 991
|
329
|
299
|
491
|
187
|
(529)
|
(1 164)
|
(1 453)
|
(169)
|
557
|
1 175
|
798
|
(217)
|
(310)
|
(281)
|
54
|
(221)
|
(351)
|
238
|
286
|
11 485
|
11 687
|
11 083
|
11 182
|
149
|
224
|
4 456
|
3 888
|
|
| Total Other Income |
2 793
|
3 754
|
(3 774)
|
(2 495)
|
(4 794)
|
(4 335)
|
4 394
|
4 232
|
2 788
|
2 042
|
689
|
(283)
|
4 742
|
5 444
|
5 361
|
5 495
|
2 437
|
1 611
|
1 716
|
2 221
|
2 928
|
2 861
|
2 633
|
2 365
|
2 201
|
2 489
|
6 316
|
1 032
|
(7 006)
|
(7 439)
|
(10 819)
|
(5 105)
|
1 963
|
4 221
|
3 788
|
3 747
|
5 201
|
4 665
|
7 163
|
4 871
|
3 319
|
2 129
|
(1 453)
|
180
|
(1 518)
|
(2 523)
|
(2 272)
|
(2 304)
|
1 827
|
(1 922)
|
(2 928)
|
(3 139)
|
|
| Pre-Tax Income |
(91)
N/A
|
(7 685)
-8 345%
|
(15 301)
-99%
|
(16 112)
-5%
|
(55)
+100%
|
(4 060)
-7 282%
|
199
N/A
|
3 878
+1 849%
|
4 533
+17%
|
5 871
+30%
|
5 471
-7%
|
2 409
-56%
|
5 031
+109%
|
1 033
-79%
|
647
-37%
|
(195)
N/A
|
(18 218)
-9 243%
|
(11 605)
+36%
|
(1 681)
+86%
|
6 021
N/A
|
13 464
+124%
|
11 843
-12%
|
9 963
-16%
|
2 822
-72%
|
1 836
-35%
|
3 482
+90%
|
16 163
+364%
|
27 274
+69%
|
5 340
-80%
|
9 152
+71%
|
11 487
+26%
|
13 420
+17%
|
27 271
+103%
|
42 195
+55%
|
40 494
-4%
|
43 375
+7%
|
41 553
-4%
|
29 583
-29%
|
56 307
+90%
|
52 571
-7%
|
57 556
+9%
|
71 205
+24%
|
37 031
-48%
|
35 995
-3%
|
23 889
-34%
|
(3 924)
N/A
|
535
N/A
|
(36 803)
N/A
|
(49 678)
-35%
|
(45 885)
+8%
|
(48 969)
-7%
|
(25 874)
+47%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 274)
|
798
|
702
|
1 136
|
(931)
|
(529)
|
1 999
|
1 207
|
470
|
588
|
(1 247)
|
(1 473)
|
(1 492)
|
158
|
(364)
|
(964)
|
245
|
1 931
|
(39)
|
(323)
|
(3 609)
|
(6 989)
|
(5 822)
|
(4 220)
|
(371)
|
(96)
|
(3 166)
|
(5 486)
|
(2 677)
|
(4 603)
|
(5 884)
|
(6 403)
|
(6 269)
|
(10 672)
|
(10 163)
|
(11 226)
|
(6 881)
|
(3 618)
|
(10 821)
|
(9 934)
|
(19 085)
|
(23 343)
|
(13 689)
|
(16 982)
|
(11 969)
|
(5 021)
|
(10 334)
|
(1 900)
|
4 544
|
8 760
|
7 221
|
10 886
|
|
| Income from Continuing Operations |
(1 364)
|
(6 886)
|
(14 598)
|
(14 974)
|
(987)
|
(4 587)
|
2 201
|
5 087
|
5 003
|
6 460
|
4 224
|
936
|
3 539
|
1 191
|
283
|
(1 159)
|
(17 973)
|
(9 673)
|
(1 719)
|
5 699
|
9 855
|
4 855
|
4 142
|
(1 398)
|
1 464
|
3 385
|
12 996
|
21 788
|
2 663
|
4 550
|
5 605
|
7 020
|
21 002
|
31 524
|
30 331
|
32 148
|
34 672
|
25 965
|
45 485
|
42 637
|
38 471
|
47 862
|
23 342
|
19 013
|
11 920
|
(8 944)
|
(9 799)
|
(38 703)
|
(45 134)
|
(37 125)
|
(41 748)
|
(14 988)
|
|
| Income to Minority Interest |
(97)
|
36
|
59
|
133
|
(94)
|
(108)
|
(168)
|
(267)
|
(87)
|
(97)
|
(142)
|
(90)
|
(205)
|
(210)
|
(76)
|
(28)
|
53
|
32
|
(183)
|
(377)
|
(236)
|
(164)
|
(66)
|
237
|
(234)
|
(365)
|
(325)
|
(456)
|
109
|
167
|
(124)
|
(259)
|
(582)
|
(947)
|
(866)
|
(298)
|
(1 121)
|
(848)
|
(917)
|
(1 651)
|
177
|
1 944
|
3 531
|
7 088
|
5 675
|
9 069
|
9 610
|
15 309
|
14 413
|
15 654
|
17 775
|
9 943
|
|
| Net Income (Common) |
(1 462)
N/A
|
(6 848)
-368%
|
(14 539)
-112%
|
(14 843)
-2%
|
(1 081)
+93%
|
(4 697)
-335%
|
2 031
N/A
|
4 819
+137%
|
4 916
+2%
|
6 361
+29%
|
4 082
-36%
|
846
-79%
|
3 335
+294%
|
981
-71%
|
205
-79%
|
(1 189)
N/A
|
(17 920)
-1 407%
|
(9 643)
+46%
|
(1 903)
+80%
|
5 321
N/A
|
9 619
+81%
|
4 691
-51%
|
4 076
-13%
|
(1 160)
N/A
|
1 230
N/A
|
3 021
+146%
|
12 672
+319%
|
21 332
+68%
|
2 771
-87%
|
4 716
+70%
|
5 480
+16%
|
6 760
+23%
|
20 420
+202%
|
30 577
+50%
|
29 464
-4%
|
31 850
+8%
|
33 551
+5%
|
25 117
-25%
|
44 568
+77%
|
40 986
-8%
|
38 648
-6%
|
49 807
+29%
|
26 873
-46%
|
26 101
-3%
|
17 595
-33%
|
125
-99%
|
(189)
N/A
|
(23 394)
-12 291%
|
(30 721)
-31%
|
(21 470)
+30%
|
(23 973)
-12%
|
(5 045)
+79%
|
|
| EPS (Diluted) |
-69.61
N/A
|
-326.09
-368%
|
-692.33
-112%
|
-706.8
-2%
|
-51.47
+93%
|
-223.66
-335%
|
96.71
N/A
|
229.47
+137%
|
234.09
+2%
|
302.9
+29%
|
194.38
-36%
|
40.28
-79%
|
158.8
+294%
|
46.71
-71%
|
9.76
-79%
|
-56.61
N/A
|
-853.33
-1 407%
|
-459.19
+46%
|
-90.61
+80%
|
253.38
N/A
|
458.04
+81%
|
223.38
-51%
|
194.09
-13%
|
-55.23
N/A
|
58.57
N/A
|
143.85
+146%
|
603.42
+319%
|
1 015.8
+68%
|
131.95
-87%
|
224.57
+70%
|
260.95
+16%
|
321.9
+23%
|
972.38
+202%
|
1 456.04
+50%
|
1 336.73
-8%
|
1 418
+6%
|
1 525.42
+8%
|
1 113.61
-27%
|
1 864.36
+67%
|
1 688.81
-9%
|
1 608.79
-5%
|
2 052.29
+28%
|
1 108.3
-46%
|
1 118.26
+1%
|
746.88
-33%
|
5.2
-99%
|
-7.85
N/A
|
-999.04
-12 627%
|
-1 386.14
-39%
|
-888.71
+36%
|
-1 010.08
-14%
|
-212.57
+79%
|
|
Switch to:
Switch to:
See Also
Discover More
