LX International Corp
KRX:001120

Watchlist Manager
LX International Corp Logo
LX International Corp
KRX:001120
Watchlist
Price: 32 300 KRW 0.94%
Market Cap: 1.3T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-12%
5Y
+65%
10Y
+44%
Operating Income
+
3Y
-56%
5Y
+279%
10Y
+217%
Net Income
+
3Y
-70%
5Y
+32%
10Y
+1 334%

Earnings Waterfall
LX International Corp

Revenue
16.7T KRW
Cost of Revenue
-15.2T KRW
Gross Profit
1.5T KRW
Operating Expenses
-1.1T KRW
Operating Income
420.8B KRW
Other Expenses
-263B KRW
Net Income
157.8B KRW

Income Statement
LX International Corp

Rotate your device to view
Income Statement
Currency: KRW
Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 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
Revenue
Interest Expense
38 737
0
0
0
47 818
0
0
14 451
51 834
38 625
49 606
45 602
46 565
46 212
46 722
47 701
45 090
44 934
44 727
47 141
48 468
49 095
48 618
45 238
43 516
45 199
46 507
48 854
53 121
51 068
53 363
53 832
49 825
51 160
49 843
48 362
49 068
46 988
44 513
43 859
42 753
40 523
38 943
35 149
34 101
36 673
39 966
46 490
59 066
75 798
91 951
108 648
116 192
120 034
122 684
123 359
124 299
0
0
Revenue
14 386 136
N/A
14 188 294
-1%
13 954 481
-2%
13 946 384
0%
13 986 834
+0%
13 767 129
-2%
13 503 674
-2%
13 035 668
-3%
12 793 756
-2%
12 584 237
-2%
12 431 450
-1%
12 279 396
-1%
12 072 686
-2%
11 805 926
-2%
11 718 975
-1%
11 452 595
-2%
11 372 193
-1%
11 399 800
+0%
11 567 602
+1%
12 285 646
+6%
13 224 459
+8%
13 594 928
+3%
13 237 674
-3%
12 561 797
-5%
11 966 717
-5%
12 009 219
+0%
12 178 890
+1%
12 548 858
+3%
12 827 237
+2%
12 156 810
-5%
11 491 352
-5%
10 751 512
-6%
9 988 225
-7%
10 143 477
+2%
10 408 742
+3%
10 596 529
+2%
10 530 857
-1%
10 437 998
-1%
10 130 168
-3%
10 525 621
+4%
11 282 632
+7%
12 518 008
+11%
14 166 694
+13%
15 506 279
+9%
16 686 533
+8%
17 919 467
+7%
18 983 484
+6%
19 198 055
+1%
18 759 549
-2%
17 541 350
-6%
15 961 776
-9%
14 911 764
-7%
14 514 350
-3%
14 590 527
+1%
15 223 692
+4%
16 124 602
+6%
16 637 573
+3%
16 909 820
+2%
16 666 423
-1%
Gross Profit
Cost of Revenue
(13 717 202)
(13 567 687)
(13 361 055)
(13 339 443)
(13 357 450)
(13 111 526)
(12 854 173)
(12 418 078)
(12 178 105)
(11 990 010)
(11 871 512)
(11 737 723)
(11 582 847)
(11 357 440)
(11 234 436)
(10 972 419)
(10 873 218)
(10 926 961)
(11 114 847)
(11 785 969)
(12 710 715)
(12 981 844)
(12 558 205)
(11 877 153)
(11 220 847)
(11 239 183)
(11 433 054)
(11 768 776)
(12 076 656)
(11 430 494)
(10 746 444)
(10 020 490)
(9 277 167)
(9 429 814)
(9 688 644)
(9 885 471)
(9 817 350)
(9 727 139)
(9 446 042)
(9 839 108)
(10 550 256)
(11 712 301)
(13 240 915)
(14 383 637)
(15 335 139)
(16 403 789)
(17 255 459)
(17 357 054)
(16 924 063)
(15 731 419)
(14 285 553)
(13 428 505)
(13 138 717)
(13 266 163)
(13 889 562)
(14 681 189)
(15 130 526)
(15 376 083)
(15 192 337)
Gross Profit
668 934
N/A
620 608
-7%
593 425
-4%
606 940
+2%
629 384
+4%
655 602
+4%
649 502
-1%
617 591
-5%
615 651
0%
594 229
-3%
559 938
-6%
541 673
-3%
489 839
-10%
448 485
-8%
484 538
+8%
480 175
-1%
498 974
+4%
472 837
-5%
452 754
-4%
499 676
+10%
513 744
+3%
613 084
+19%
679 469
+11%
684 644
+1%
745 870
+9%
770 035
+3%
745 835
-3%
780 081
+5%
750 581
-4%
726 317
-3%
744 909
+3%
731 023
-2%
711 058
-3%
713 663
+0%
720 097
+1%
711 057
-1%
713 507
+0%
710 858
0%
684 126
-4%
686 513
+0%
732 377
+7%
805 708
+10%
925 780
+15%
1 122 643
+21%
1 351 394
+20%
1 515 679
+12%
1 728 026
+14%
1 841 001
+7%
1 835 487
0%
1 809 931
-1%
1 676 223
-7%
1 483 260
-12%
1 375 633
-7%
1 324 364
-4%
1 334 130
+1%
1 443 414
+8%
1 507 047
+4%
1 533 737
+2%
1 474 086
-4%
Operating Income
Operating Expenses
(428 498)
(413 839)
(393 752)
(428 459)
(466 857)
(488 092)
(491 448)
(478 804)
(410 164)
(397 351)
(391 095)
(415 188)
(391 554)
(399 327)
(370 699)
(346 301)
(327 001)
(395 374)
(320 216)
(371 994)
(432 052)
(507 708)
(548 029)
(561 443)
(571 797)
(554 728)
(556 957)
(542 926)
(538 327)
(556 598)
(538 211)
(542 338)
(545 399)
(513 553)
(523 818)
(574 373)
(578 723)
(579 556)
(573 087)
(569 776)
(572 541)
(607 673)
(607 068)
(629 242)
(695 177)
(727 005)
(775 756)
(825 764)
(869 943)
(928 369)
(954 800)
(970 786)
(942 523)
(942 279)
(951 662)
(969 913)
(1 017 862)
(1 038 383)
(1 053 302)
Selling, General & Administrative
(421 377)
(414 229)
(422 359)
(447 930)
(454 544)
(475 550)
(463 982)
(439 939)
(397 416)
(379 806)
(377 926)
(371 684)
(378 104)
(374 332)
(358 981)
(335 417)
(317 115)
(293 812)
(309 025)
(358 484)
(414 977)
(486 701)
(524 864)
(536 772)
(547 907)
(534 710)
(526 592)
(515 826)
(508 173)
(504 203)
(507 842)
(512 760)
(516 179)
(522 819)
(529 679)
(534 363)
(532 772)
(531 886)
(523 666)
(519 150)
(521 286)
(530 394)
(554 084)
(574 657)
(640 318)
(671 822)
(718 655)
(764 687)
(811 826)
(858 064)
(871 410)
(878 197)
(833 685)
(830 277)
(838 644)
(855 078)
(901 272)
(918 570)
(930 495)
Depreciation & Amortization
(8 704)
0
0
0
(12 312)
0
0
(3 244)
(12 748)
(9 839)
(13 168)
(13 284)
(13 450)
(12 570)
(11 718)
(10 884)
(9 885)
(9 691)
(11 190)
(13 672)
(17 075)
(21 005)
(23 163)
(24 669)
(23 889)
(24 410)
(25 454)
(27 099)
(30 154)
(30 609)
(30 369)
(29 578)
(29 219)
(32 547)
(35 992)
(40 011)
(45 951)
(47 670)
(49 421)
(50 626)
(51 255)
(52 073)
(52 984)
(54 585)
(54 859)
(55 183)
(57 101)
(61 077)
(58 117)
(70 305)
(83 390)
(92 589)
(108 838)
(112 002)
(113 018)
(114 835)
(116 590)
(119 813)
(122 807)
Other Operating Expenses
1 582
390
28 608
19 472
0
(12 542)
(27 466)
(35 621)
0
(7 706)
0
(30 220)
0
(12 425)
0
0
0
(91 871)
0
162
0
0
0
0
0
4 392
(4 911)
0
0
(21 786)
0
0
0
41 813
41 853
0
0
0
0
0
0
(25 206)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
240 435
N/A
206 767
-14%
199 672
-3%
178 480
-11%
162 527
-9%
167 510
+3%
158 053
-6%
138 787
-12%
205 487
+48%
196 878
-4%
168 844
-14%
126 485
-25%
98 285
-22%
49 158
-50%
113 839
+132%
133 874
+18%
171 974
+28%
77 463
-55%
132 539
+71%
127 683
-4%
81 692
-36%
105 376
+29%
131 440
+25%
123 201
-6%
174 074
+41%
215 309
+24%
188 879
-12%
237 156
+26%
212 254
-11%
169 719
-20%
206 698
+22%
188 685
-9%
165 659
-12%
200 109
+21%
196 279
-2%
136 683
-30%
134 784
-1%
131 302
-3%
111 038
-15%
116 737
+5%
159 835
+37%
198 034
+24%
318 712
+61%
493 399
+55%
656 217
+33%
788 673
+20%
952 269
+21%
1 015 237
+7%
965 543
-5%
881 562
-9%
721 423
-18%
512 474
-29%
433 110
-15%
382 085
-12%
382 468
+0%
473 501
+24%
489 185
+3%
495 354
+1%
420 784
-15%
Pre-Tax Income
Interest Income Expense
256 754
(24 483)
(36 139)
(8 631)
131 862
157 530
177 729
157 050
110 474
125 714
114 727
119 419
(23 480)
(30 307)
(40 724)
(58 603)
(24 282)
(16 098)
3 488
20 820
10 290
42
(24 847)
(21 534)
(13 824)
(22 671)
(4 269)
(5 273)
(7 836)
12 414
10 386
12 307
(28 046)
(39 754)
47 734
40 575
75 080
65 971
(31 032)
(35 739)
(43 004)
(13 219)
21 324
71 099
82 606
117 015
142 540
121 193
94 650
98 843
32 169
39 958
70 035
30 220
94 183
88 937
109 564
91 264
50 039
Non-Reccuring Items
(29 353)
0
0
0
0
0
0
0
(26 934)
(30 220)
(30 220)
0
(17 157)
0
(94 222)
(96 536)
(91 871)
0
(2 151)
0
(231 322)
(231 231)
(229 851)
(230 142)
4 481
0
0
(7 211)
(21 785)
0
(21 825)
(17 147)
41 813
0
0
39 623
(266 007)
70 964
74 452
77 409
311 765
0
(28 631)
(18 190)
14 019
13 468
13 954
6 462
98 148
98 892
98 958
93 477
(133 800)
(134 529)
(135 058)
(135 122)
(122 311)
(125 824)
(121 202)
Gain/Loss on Disposition of Assets
(19 560)
0
0
0
(15 509)
0
0
(3 513)
(15 014)
(9 591)
(12 141)
(11 638)
(10 880)
(10 997)
(10 804)
(10 386)
(10 315)
(9 987)
(10 216)
(10 441)
(11 314)
(11 805)
(11 112)
(9 977)
(8 153)
(6 920)
(6 487)
(6 839)
(7 395)
(9 313)
(12 662)
(15 329)
(18 872)
(19 876)
(19 890)
(20 707)
(19 880)
(17 783)
(15 068)
(11 899)
8 851
9 843
13 246
16 072
6 834
6 587
7 064
7 109
3 704
4 605
4 689
5 329
5 882
6 122
4 815
3 876
14 347
16 181
17 337
Total Other Income
(34 737)
245 002
118 140
104 939
93 546
19 431
(25 201)
(14 580)
25 923
9 010
19 365
1 193
27 695
29 432
26 548
11 880
(32 874)
(49 077)
(62 897)
(68 896)
(64 586)
(49 477)
(39 362)
(34 405)
(23 398)
(28 726)
(28 977)
(25 919)
2 654
(452)
4 819
7 700
(3 959)
(4 213)
(73)
(4 309)
739
(488)
1 816
14 188
18 416
17 459
11 243
(17 418)
(24 979)
(20 208)
(30 315)
(37 822)
(28 858)
(39 947)
(34 464)
(18 777)
(32 429)
(23 229)
(25 669)
(15 333)
(30 363)
(29 420)
(25 686)
Pre-Tax Income
413 540
N/A
427 286
+3%
281 674
-34%
274 790
-2%
372 427
+36%
344 471
-8%
310 581
-10%
277 744
-11%
299 936
+8%
291 791
-3%
260 573
-11%
235 457
-10%
74 463
-68%
37 285
-50%
(5 363)
N/A
(19 771)
-269%
12 633
N/A
2 302
-82%
60 763
+2 540%
69 166
+14%
(215 240)
N/A
(187 095)
+13%
(173 732)
+7%
(172 857)
+1%
133 180
N/A
156 992
+18%
149 146
-5%
191 913
+29%
177 891
-7%
172 367
-3%
187 415
+9%
176 216
-6%
156 595
-11%
136 267
-13%
224 050
+64%
191 865
-14%
(75 284)
N/A
249 966
N/A
141 207
-44%
160 697
+14%
455 863
+184%
212 118
-53%
335 895
+58%
544 963
+62%
734 697
+35%
905 535
+23%
1 085 512
+20%
1 112 180
+2%
1 133 188
+2%
1 043 955
-8%
822 775
-21%
632 461
-23%
342 798
-46%
260 670
-24%
320 739
+23%
415 860
+30%
460 422
+11%
447 555
-3%
341 272
-24%
Net Income
Tax Provision
(89 316)
(91 755)
(64 574)
(70 910)
(110 644)
(97 081)
(95 203)
(75 010)
(70 664)
(75 050)
(67 475)
(73 268)
(30 373)
(31 880)
(30 454)
(21 557)
(26 408)
(22 269)
(43 310)
(48 916)
(1 855)
(9 629)
1 220
9 445
(48 429)
(52 122)
(60 359)
(81 976)
(89 707)
(215 971)
(217 825)
(207 885)
(192 587)
(4 947)
(18 777)
(7 111)
60 423
(83 601)
(55 354)
(42 538)
(94 257)
(23 183)
(57 106)
(129 234)
(194 365)
(239 862)
(299 899)
(257 297)
(353 877)
(331 414)
(269 045)
(277 253)
(149 439)
(125 675)
(144 742)
(168 095)
(190 930)
(165 634)
(116 228)
Income from Continuing Operations
324 224
335 530
217 099
203 879
261 782
247 390
215 378
202 734
229 272
216 742
193 099
162 191
44 090
5 406
(35 816)
(41 328)
(13 775)
(19 969)
17 451
20 248
(217 095)
(196 724)
(172 512)
(163 412)
84 751
104 870
88 787
109 937
88 185
(43 604)
(30 410)
(31 669)
(35 991)
131 319
205 272
184 753
(14 861)
166 365
85 853
118 159
361 606
188 935
278 789
415 728
540 332
665 674
785 613
854 883
779 311
712 541
553 730
355 208
193 359
134 995
175 996
247 765
269 492
281 922
225 044
Income to Minority Interest
(4 989)
(5 037)
(11 229)
(10 616)
(14 006)
(15 484)
(10 134)
(9 575)
(7 579)
(4 344)
(1 239)
3 051
4 064
3 972
3 374
1 793
582
344
(6 454)
(13 979)
(18 348)
(27 244)
(27 106)
(23 689)
(26 605)
(24 626)
(26 004)
(30 935)
(27 975)
(29 489)
(30 787)
(28 276)
(34 373)
(31 579)
(35 444)
(36 130)
43 436
36 600
33 456
24 093
(64 020)
(87 154)
(105 591)
(146 943)
(190 262)
(222 393)
(261 616)
(262 923)
(264 087)
(226 330)
(183 568)
(135 686)
(76 276)
(63 010)
(54 617)
(79 195)
(93 797)
(86 424)
(67 285)
Net Income (Common)
319 235
N/A
330 491
+4%
205 871
-38%
193 264
-6%
247 777
+28%
231 908
-6%
205 243
-11%
193 158
-6%
221 692
+15%
212 398
-4%
191 860
-10%
165 242
-14%
48 154
-71%
9 376
-81%
(32 445)
N/A
(39 538)
-22%
(13 192)
+67%
(19 625)
-49%
10 998
N/A
6 270
-43%
(235 443)
N/A
(223 968)
+5%
(199 619)
+11%
(187 102)
+6%
58 146
N/A
80 243
+38%
62 783
-22%
79 002
+26%
60 210
-24%
(73 092)
N/A
(61 196)
+16%
(59 944)
+2%
(70 365)
-17%
99 740
N/A
169 828
+70%
148 623
-12%
28 575
-81%
202 965
+610%
119 309
-41%
142 252
+19%
297 587
+109%
101 781
-66%
173 198
+70%
268 786
+55%
350 069
+30%
443 281
+27%
523 997
+18%
591 960
+13%
515 224
-13%
486 211
-6%
370 162
-24%
219 522
-41%
117 083
-47%
71 985
-39%
121 379
+69%
168 569
+39%
175 695
+4%
195 497
+11%
157 759
-19%
EPS (Diluted)
8 185.51
N/A
8 474.12
+4%
5 278.74
-38%
4 955.48
-6%
6 353.25
+28%
5 946.35
-6%
5 262.64
-11%
4 952.76
-6%
5 684.41
+15%
5 446.1
-4%
4 919.48
-10%
4 236.97
-14%
1 234.71
-71%
240.41
-81%
-831.92
N/A
-1 013.79
-22%
-338.25
+67%
-503.2
-49%
282
N/A
160.76
-43%
-6 037
N/A
-5 742.76
+5%
-5 118.43
+11%
-4 797.48
+6%
1 490.92
N/A
2 057.51
+38%
1 609.82
-22%
2 025.69
+26%
1 543.84
-24%
-1 874.15
N/A
-1 569.12
+16%
-1 537.02
+2%
-1 804.23
-17%
2 557.43
N/A
4 354.56
+70%
3 810.84
-12%
732.69
-81%
5 204.23
+610%
3 139.71
-40%
3 844.64
+22%
7 831.23
+104%
2 827.25
-64%
4 815.33
+70%
7 472.92
+55%
9 732.82
+30%
12 322.99
+27%
14 568.46
+18%
16 458.01
+13%
14 324.55
-13%
13 517.91
-6%
10 291.46
-24%
6 103.27
-41%
3 255.2
-47%
2 001.36
-39%
3 374.65
+69%
4 686.66
+39%
4 884.77
+4%
5 435.32
+11%
4 386.12
-19%

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 307,400+ 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

© 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.