Watchlist Manager

Watchlist

Price: 22 150 KRW -1.12% Market Closed

Market Cap: ₩905.7B

D	Daewoong Co Ltd KRX:003090	KR
H	Hongkong Land Holdings Ltd SWB:HLH	BM
	Dogan Burda Dergi Yayincilik ve Pazarlama AS IST:DOBUR.E	TR
R	Robinsons Retail Holdings Inc XPHS:RRHI	PH
	KEPCO Engineering & Construction Co Inc KRX:052690	KR

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	Dec-2025
Revenue
Interest Expense	2 809	0	0	354	1 930	946	1 562	1 819	2 271	2 780	3 447	3 742	3 802	3 664	3 324	3 306	4 957	5 589	6 760	8 002	8 488	9 214	9 140	9 353	9 597	9 805	10 232	10 446	10 099	9 985	9 914	9 854	10 506	10 590	10 696	10 636	10 292	10 041	9 693	7 477	8 351	9 914	11 198	14 093	13 994	14 563	9 591	10 164	7 566	8 167	12 906	12 663	13 865
Revenue	822 636 N/A	823 306 +0%	809 341 -2%	816 724 +1%	843 315 +3%	848 552 +1%	866 072 +2%	879 699 +2%	893 953 +2%	925 511 +4%	945 037 +2%	978 600 +4%	996 816 +2%	997 391 +0%	1 002 651 +1%	996 944 -1%	1 014 966 +2%	1 036 112 +2%	1 076 124 +4%	1 113 711 +3%	1 123 957 +1%	1 149 164 +2%	1 171 372 +2%	1 186 059 +1%	1 231 290 +4%	1 261 879 +2%	1 313 899 +4%	1 339 502 +2%	1 365 679 +2%	1 375 404 +1%	1 343 976 -2%	1 362 749 +1%	1 355 337 -1%	1 375 581 +1%	1 428 069 +4%	1 451 197 +2%	1 511 374 +4%	1 560 377 +3%	1 600 944 +3%	1 657 478 +4%	1 697 338 +2%	1 735 656 +2%	1 783 012 +3%	1 811 723 +2%	1 813 841 +0%	1 821 844 +0%	1 825 714 +0%	1 880 071 +3%	1 936 917 +3%	1 974 491 +2%	2 029 629 +3%	2 055 929 +1%	2 068 370 +1%
Gross Profit
Cost of Revenue	(480 974)	0	0	(118 145)	(457 471)	(237 087)	(374 796)	(395 166)	(535 777)	(565 126)	(576 781)	(602 598)	(607 230)	(598 096)	(574 496)	(547 635)	(554 401)	(562 309)	(591 311)	(610 165)	(609 127)	(621 205)	(636 799)	(653 020)	(683 599)	(696 190)	(715 221)	(720 612)	(732 293)	(733 199)	(721 825)	(740 537)	(728 880)	(728 099)	(741 548)	(735 627)	(748 374)	(768 883)	(772 374)	(782 991)	(797 687)	(815 414)	(834 839)	(854 837)	(882 594)	(881 513)	(883 029)	(889 366)	(887 987)	(901 821)	(920 207)	(945 428)	(965 103)
Gross Profit	341 662 N/A	0 N/A	0 N/A	96 866 N/A	385 844 +298%	187 438 -51%	271 141 +45%	264 398 -2%	358 176 +35%	360 385 +1%	368 256 +2%	376 002 +2%	389 586 +4%	399 295 +2%	428 155 +7%	449 309 +5%	460 565 +3%	473 804 +3%	484 814 +2%	503 546 +4%	514 830 +2%	527 958 +3%	534 572 +1%	533 039 0%	547 691 +3%	565 689 +3%	598 677 +6%	618 889 +3%	633 387 +2%	642 204 +1%	622 151 -3%	622 212 +0%	626 457 +1%	647 481 +3%	686 521 +6%	715 569 +4%	763 000 +7%	791 494 +4%	828 570 +5%	874 487 +6%	899 652 +3%	920 242 +2%	948 173 +3%	956 886 +1%	931 247 -3%	940 331 +1%	942 685 +0%	990 704 +5%	1 048 930 +6%	1 072 670 +2%	1 109 422 +3%	1 110 501 +0%	1 103 268 -1%
Operating Income
Operating Expenses	(268 846)	(749 635)	(717 678)	(598 505)	(288 642)	(514 182)	(403 034)	(407 068)	(279 506)	(294 989)	(300 243)	(309 642)	(309 867)	(338 777)	(372 926)	(395 189)	(399 453)	(401 015)	(409 239)	(417 558)	(430 156)	(443 825)	(445 633)	(446 481)	(459 705)	(489 215)	(505 468)	(528 247)	(526 333)	(536 906)	(538 341)	(532 593)	(528 402)	(529 283)	(544 327)	(552 341)	(580 546)	(606 042)	(627 167)	(662 728)	(692 318)	(712 430)	(731 457)	(733 079)	(735 641)	(743 838)	(745 705)	(757 582)	(767 017)	(778 097)	(798 196)	(820 443)	(841 474)
Selling, General & Administrative	(237 583)	0	0	(59 139)	(259 172)	(209 694)	(264 755)	(269 707)	(253 883)	(254 440)	(258 532)	(263 268)	(266 049)	(273 870)	(287 869)	(291 816)	(282 542)	(284 073)	(285 306)	(289 765)	(305 480)	(307 388)	(311 980)	(312 801)	(319 522)	(330 162)	(346 744)	(373 174)	(394 299)	(407 943)	(411 152)	(400 705)	(401 593)	(393 928)	(404 132)	(412 500)	(437 725)	(456 362)	(472 514)	(500 383)	(515 614)	(529 883)	(546 684)	(546 578)	(551 034)	(562 235)	(563 127)	(573 285)	(578 967)	(587 610)	(603 773)	(623 141)	(642 455)
Research & Development	(24 018)	0	0	(4 824)	(23 020)	(13 496)	(17 802)	(16 876)	(18 952)	(20 272)	(21 193)	(24 924)	(34 433)	(54 967)	(74 466)	(93 145)	(106 503)	(106 390)	(111 974)	(117 936)	(114 430)	(122 138)	(122 449)	(121 026)	(131 276)	(129 267)	(130 995)	(128 501)	(123 753)	(118 985)	(117 489)	(121 791)	(118 851)	(126 820)	(131 845)	(131 571)	(134 260)	(140 967)	(146 440)	(154 728)	(169 887)	(174 207)	(176 115)	(178 228)	(176 599)	(174 025)	(174 137)	(174 332)	(176 049)	(178 067)	(181 589)	(183 881)	(186 707)
Depreciation & Amortization	(7 245)	0	0	(1 598)	(6 450)	(4 690)	(6 292)	(6 300)	(6 671)	(7 054)	(7 295)	(8 495)	(9 385)	(9 939)	(10 589)	(10 227)	(10 408)	(10 464)	(10 302)	(9 858)	(10 246)	(10 173)	(11 141)	(12 623)	(8 907)	(11 053)	(10 059)	(8 900)	(8 281)	(9 272)	(8 995)	(9 392)	(7 958)	(8 535)	(8 349)	(8 269)	(8 561)	(8 713)	(8 212)	(7 617)	(6 817)	(8 339)	(8 658)	(8 273)	(8 008)	(7 578)	(8 441)	(9 966)	(12 001)	(12 420)	(12 834)	(13 422)	(12 311)
Other Operating Expenses	0	(749 635)	(717 678)	(532 944)	0	(286 302)	(114 185)	(114 185)	0	(13 223)	(13 223)	(12 955)	0	0	0	0	0	(88)	(1 657)	0	0	(4 126)	(63)	(31)	0	(18 733)	(17 670)	(17 672)	0	(706)	(705)	(705)	0	0	0	0	(0)	0	0	(0)	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)
Operating Income	72 816 N/A	73 670 +1%	91 662 +24%	100 074 +9%	97 202 -3%	97 283 +0%	88 243 -9%	77 465 -12%	78 670 +2%	65 396 -17%	68 014 +4%	66 361 -2%	79 719 +20%	60 519 -24%	55 229 -9%	54 120 -2%	61 112 +13%	72 788 +19%	75 573 +4%	85 987 +14%	84 674 -2%	84 133 -1%	88 940 +6%	86 558 -3%	87 986 +2%	76 474 -13%	93 210 +22%	90 643 -3%	107 054 +18%	105 300 -2%	83 811 -20%	89 620 +7%	98 055 +9%	118 199 +21%	142 195 +20%	163 229 +15%	182 454 +12%	185 452 +2%	201 403 +9%	211 760 +5%	207 334 -2%	207 813 +0%	216 715 +4%	223 808 +3%	195 606 -13%	196 494 +0%	196 980 +0%	233 122 +18%	281 913 +21%	294 573 +4%	311 226 +6%	290 058 -7%	261 794 -10%
Pre-Tax Income
Interest Income Expense	4 027	1 256	2 284	2 518	4 388	2 681	2 656	3 431	3 525	4 275	3 425	2 569	1 956	1 008	719	(568)	(119)	485	(2 943)	(2 500)	(7 878)	(6 631)	(4 729)	(6 143)	(6 089)	(5 644)	(4 362)	(1 623)	(3 644)	(2 339)	1 182	(645)	62 015	10 968	5 853	8 207	12 387	2 962	1 592	11 594	2 865	5 969	9 258	(1 601)	(426)	(6 788)	587	(4 679)	(21 031)	(25 957)	(42 689)	(35 646)	(22 831)
Non-Reccuring Items	1 360	0	0	0	(5 385)	0	0	(269)	(13 224)	0	0	0	(2 150)	(2 157)	(2 170)	(2 648)	(1 666)	(1 671)	0	(1 253)	(4 045)	0	(5 096)	(5 022)	(15 461)	0	0	0	(13 121)	0	0	0	(9 315)	0	0	0	(2 095)	0	0	0	(4 943)	0	0	0	22 701	0	0	0	(114 533)	0	0	0	19 725
Gain/Loss on Disposition of Assets	(477)	0	0	21	(779)	52	211	65	(410)	(433)	(574)	(565)	(1 172)	(1 224)	(1 138)	(863)	(82)	(37)	(267)	(141)	118	140	(904)	(1 181)	(8 645)	0	0	0	189	0	0	0	(725)	0	0	0	(1 284)	0	0	0	(1 094)	0	0	0	(2 103)	0	0	0	(503)	226	0	0	159
Total Other Income	119	(7 064)	(10 240)	(4 372)	1 189	(1 781)	(1 565)	(5 181)	(1 586)	(1 708)	(1 453)	2 351	1 969	1 840	(2 459)	(2 105)	(2 089)	(2 506)	6 039	5 819	10 648	11 105	7 910	8 189	2 985	(7 474)	(15 739)	(17 633)	(10 387)	(22 170)	(22 508)	(23 310)	(5 413)	(15 960)	(10 441)	(12 047)	(78 251)	(21 446)	(19 475)	(20 553)	(49 230)	(55 044)	(57 585)	(57 494)	(13 257)	(4 893)	(22 288)	(57 284)	(30 071)	(140 268)	(125 655)	(89 020)	(15 230)
Pre-Tax Income	77 845 N/A	67 863 -13%	83 707 +23%	98 241 +17%	96 616 -2%	98 236 +2%	89 545 -9%	75 511 -16%	66 975 -11%	67 530 +1%	69 411 +3%	70 717 +2%	80 322 +14%	59 985 -25%	50 181 -16%	47 936 -4%	57 157 +19%	69 060 +21%	78 404 +14%	87 913 +12%	83 517 -5%	88 749 +6%	86 122 -3%	82 402 -4%	60 775 -26%	63 356 +4%	73 109 +15%	71 387 -2%	80 090 +12%	80 791 +1%	62 484 -23%	65 664 +5%	144 617 +120%	113 207 -22%	137 606 +22%	159 388 +16%	113 212 -29%	166 968 +47%	183 520 +10%	202 801 +11%	154 932 -24%	158 738 +2%	168 388 +6%	164 712 -2%	202 522 +23%	184 812 -9%	175 279 -5%	171 159 -2%	115 775 -32%	128 574 +11%	142 882 +11%	165 392 +16%	243 618 +47%
Net Income
Tax Provision	(12 477)	(11 912)	(19 114)	(20 341)	(21 892)	(22 344)	(19 914)	(32 470)	(29 098)	(29 914)	(30 664)	(17 045)	(25 732)	(22 081)	(31 989)	(32 418)	(22 583)	(22 339)	(13 340)	(12 337)	2 190	202	1 706	1 841	(28 039)	(30 015)	(31 794)	(30 864)	(9 694)	(8 914)	(4 165)	(6 911)	(26 238)	(19 988)	(28 340)	(33 475)	(13 427)	(30 437)	(34 449)	(37 960)	(34 664)	(23 345)	(19 607)	(18 629)	(11 083)	(13 032)	(38 592)	(23 281)	(46 914)	(50 179)	(21 571)	(39 435)	(15 711)
Income from Continuing Operations	65 368	55 949	64 592	77 899	74 724	75 892	69 631	43 042	37 877	37 618	38 750	53 674	54 590	37 904	18 191	15 517	34 574	46 721	65 064	75 576	85 707	88 952	87 829	84 244	32 736	33 340	41 314	40 522	70 396	71 877	58 318	58 752	118 380	93 218	109 265	125 913	99 784	136 530	149 071	164 842	120 268	135 394	148 781	146 084	191 439	171 781	136 686	147 877	68 861	78 395	121 311	125 957	227 907
Income to Minority Interest	(21 093)	(20 468)	(27 428)	(35 117)	(33 952)	(34 705)	(32 865)	(17 501)	(14 066)	(13 138)	(12 102)	(18 288)	(15 967)	(12 120)	(7 117)	(4 828)	(14 743)	(12 532)	(15 877)	(22 050)	(19 456)	(21 025)	(19 423)	(15 884)	(2 873)	(5 985)	3 217	1 250	(8 903)	(6 363)	(12 294)	(8 766)	(20 001)	(7 191)	(15 242)	(20 321)	(21 054)	(37 434)	(36 347)	(40 041)	(17 702)	(17 847)	(26 134)	(23 035)	(38 774)	(36 441)	(18 491)	(24 518)	(10 975)	(15 452)	(39 464)	(48 448)	(52 844)
Net Income (Common)	44 275 N/A	35 482 -20%	37 165 +5%	42 783 +15%	40 772 -5%	41 186 +1%	36 765 -11%	25 539 -31%	23 811 -7%	24 479 +3%	26 647 +9%	35 386 +33%	38 623 +9%	25 785 -33%	11 075 -57%	10 689 -3%	19 831 +86%	34 189 +72%	49 187 +44%	53 527 +9%	66 251 +24%	67 927 +3%	68 406 +1%	68 360 0%	29 863 -56%	27 356 -8%	44 531 +63%	41 772 -6%	61 493 +47%	65 513 +7%	46 024 -30%	49 986 +9%	98 379 +97%	86 027 -13%	94 023 +9%	105 592 +12%	78 730 -25%	99 096 +26%	112 724 +14%	124 800 +11%	102 566 -18%	117 547 +15%	122 647 +4%	123 049 +0%	152 665 +24%	135 340 -11%	118 195 -13%	123 360 +4%	57 886 -53%	62 943 +9%	81 847 +30%	77 509 -5%	175 063 +126%
EPS (Diluted)	1 054.16 N/A	844.8 -20%	1 548.54 +83%	1 018.64 -34%	970.76 -5%	957.81 -1%	855 -11%	593.93 -31%	553.74 -7%	569.27 +3%	619.69 +9%	822.93 +33%	898.2 +9%	599.65 -33%	257.55 -57%	248.58 -3%	461.18 +86%	795.09 +72%	1 143.88 +44%	1 244.81 +9%	1 540.72 +24%	1 579.69 +3%	1 590.83 +1%	1 589.76 0%	694.48 -56%	636.18 -8%	1 035.6 +63%	971.44 -6%	1 430.06 +47%	1 523.55 +7%	1 095.8 -28%	1 190.14 +9%	2 342.35 +97%	2 048.26 -13%	2 239.38 +9%	2 541.34 +13%	1 894.69 -25%	2 383.43 +26%	2 711.13 +14%	3 001.36 +11%	2 466.88 -18%	2 826.27 +15%	2 949.85 +4%	2 943.36 0%	3 691.68 +25%	3 309.78 -10%	2 890.51 -13%	3 016.81 +4%	1 415.61 -53%	1 539.3 +9%	2 001.61 +30%	1 895.52 -5%	4 279.91 +126%

Income Statement Balance Sheet Cash Flow Statement

Daewoong Co Ltd
KRX:003090

Income Statement

Earnings Waterfall
Daewoong Co Ltd

Income Statement
Daewoong Co Ltd

See Also

Company

Help

Tools

Stocks

Daewoong Co Ltd KRX:003090

Income Statement

Earnings Waterfall Daewoong Co Ltd

Income Statement Daewoong Co Ltd

See Also

Company

Help

Tools

Stocks

Daewoong Co Ltd
KRX:003090

Earnings Waterfall
Daewoong Co Ltd

Income Statement
Daewoong Co Ltd