Taekwang Industrial Co Ltd
KRX:003240
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Taekwang Industrial Co Ltd
KRX:003240
|
KR |
|
Oriental Carbon & Chemicals Ltd
NSE:OCCL
|
IN |
|
AD1 Holdings Ltd
ASX:AD1
|
AU |
|
E
|
Erbosan Erciyas Boru Sanayii ve Ticaret AS
IST:ERBOS.E
|
TR |
|
B
|
Belluscura PLC
LSE:BELL
|
UK |
|
Bengal Energy Ltd
TSX:BNG
|
CA |
|
S
|
Sanlam Ltd
JSE:SLM
|
ZA |
|
Daikin Industries Ltd
TSE:6367
|
JP |
|
S
|
Sanno Co Ltd
TSE:3441
|
JP |
|
D
|
DNA Link Inc
KOSDAQ:127120
|
KR |
|
Lu Thai Textile Co Ltd
SZSE:000726
|
CN |
|
Super Telecom Co Ltd
SSE:603322
|
CN |
|
Y
|
Yamuna Syndicate Ltd
BSE:540980
|
IN |
Income Statement
Earnings Waterfall
Taekwang Industrial Co Ltd
Income Statement
Taekwang Industrial Co Ltd
| 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 |
29 011
|
0
|
0
|
13 862
|
26 527
|
18 424
|
23 528
|
20 480
|
17 856
|
15 442
|
13 060
|
25 880
|
26 829
|
28 041
|
29 643
|
16 933
|
16 751
|
16 519
|
16 226
|
16 263
|
16 025
|
0
|
0
|
0
|
16 522
|
0
|
0
|
0
|
9 049
|
0
|
0
|
0
|
7 081
|
0
|
0
|
0
|
6 617
|
0
|
0
|
0
|
12 070
|
0
|
0
|
0
|
12 311
|
0
|
0
|
0
|
10 608
|
0
|
0
|
0
|
|
| Revenue |
3 715 182
N/A
|
3 614 019
-3%
|
3 577 710
-1%
|
3 567 662
0%
|
3 513 353
-2%
|
3 463 897
-1%
|
3 386 439
-2%
|
3 279 797
-3%
|
3 162 246
-4%
|
3 107 138
-2%
|
3 033 677
-2%
|
2 893 404
-5%
|
2 804 358
-3%
|
2 753 915
-2%
|
2 688 849
-2%
|
2 654 304
-1%
|
2 671 107
+1%
|
2 725 600
+2%
|
2 758 668
+1%
|
2 833 460
+3%
|
2 915 823
+3%
|
2 927 179
+0%
|
2 965 088
+1%
|
3 078 496
+4%
|
3 108 762
+1%
|
2 951 707
-5%
|
2 829 519
-4%
|
2 548 650
-10%
|
2 260 720
-11%
|
2 202 175
-3%
|
1 983 135
-10%
|
1 839 973
-7%
|
1 740 588
-5%
|
1 797 167
+3%
|
2 010 285
+12%
|
2 276 288
+13%
|
2 591 846
+14%
|
2 760 883
+7%
|
2 848 290
+3%
|
2 811 604
-1%
|
2 606 596
-7%
|
2 558 492
-2%
|
2 438 819
-5%
|
2 385 159
-2%
|
2 265 490
-5%
|
2 231 720
-1%
|
2 198 751
-1%
|
2 135 099
-3%
|
2 121 863
-1%
|
2 074 971
-2%
|
1 985 044
-4%
|
1 903 793
-4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 811 035)
|
(2 729 261)
|
(2 669 115)
|
(2 637 592)
|
(2 542 730)
|
(2 496 143)
|
(2 432 610)
|
(2 333 608)
|
(2 211 501)
|
(2 130 212)
|
(2 030 845)
|
(1 894 406)
|
(1 832 397)
|
(1 787 095)
|
(1 742 803)
|
(1 718 831)
|
(1 696 259)
|
(1 729 756)
|
(1 752 496)
|
(1 814 083)
|
(1 881 242)
|
(1 908 736)
|
(1 921 810)
|
(1 983 879)
|
(2 031 972)
|
(2 040 369)
|
(2 061 919)
|
(1 982 476)
|
(1 891 301)
|
(1 812 975)
|
(1 664 171)
|
(1 565 939)
|
(1 485 373)
|
(1 497 440)
|
(1 598 583)
|
(1 760 096)
|
(2 029 063)
|
(2 258 495)
|
(2 483 990)
|
(2 599 685)
|
(2 504 007)
|
(2 517 403)
|
(2 403 993)
|
(2 308 558)
|
(2 161 578)
|
(2 113 444)
|
(2 055 161)
|
(2 003 112)
|
(1 943 286)
|
(1 884 677)
|
(1 819 981)
|
(1 758 138)
|
|
| Gross Profit |
904 147
N/A
|
884 759
-2%
|
908 595
+3%
|
930 070
+2%
|
970 623
+4%
|
967 755
0%
|
953 830
-1%
|
946 191
-1%
|
950 745
+0%
|
976 927
+3%
|
1 002 833
+3%
|
998 998
0%
|
971 961
-3%
|
966 820
-1%
|
946 047
-2%
|
935 474
-1%
|
974 849
+4%
|
995 845
+2%
|
1 006 172
+1%
|
1 019 377
+1%
|
1 034 581
+1%
|
1 018 443
-2%
|
1 043 278
+2%
|
1 094 617
+5%
|
1 076 790
-2%
|
911 337
-15%
|
767 600
-16%
|
566 174
-26%
|
369 419
-35%
|
389 202
+5%
|
318 965
-18%
|
274 035
-14%
|
255 215
-7%
|
299 727
+17%
|
411 702
+37%
|
516 192
+25%
|
562 784
+9%
|
502 388
-11%
|
364 300
-27%
|
211 919
-42%
|
102 590
-52%
|
41 089
-60%
|
34 825
-15%
|
76 601
+120%
|
103 912
+36%
|
118 276
+14%
|
143 590
+21%
|
131 987
-8%
|
178 577
+35%
|
190 295
+7%
|
165 063
-13%
|
145 655
-12%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(728 776)
|
(739 598)
|
(746 603)
|
(756 548)
|
(802 023)
|
(829 066)
|
(839 752)
|
(847 338)
|
(801 235)
|
(818 200)
|
(818 827)
|
(804 486)
|
(812 160)
|
(819 681)
|
(830 815)
|
(830 576)
|
(814 730)
|
(808 013)
|
(833 108)
|
(826 690)
|
(793 387)
|
(790 157)
|
(777 098)
|
(762 416)
|
(745 281)
|
(597 928)
|
(455 775)
|
(318 011)
|
(177 385)
|
(186 803)
|
(195 114)
|
(201 019)
|
(201 674)
|
(202 979)
|
(198 657)
|
(202 447)
|
(208 853)
|
(208 905)
|
(208 714)
|
(208 171)
|
(207 054)
|
(211 650)
|
(223 965)
|
(248 936)
|
(203 282)
|
(196 449)
|
(188 372)
|
(162 687)
|
(205 742)
|
(47 291)
|
(47 904)
|
(53 179)
|
|
| Selling, General & Administrative |
(614 191)
|
(680 381)
|
(687 386)
|
(698 082)
|
(689 921)
|
(734 468)
|
(722 702)
|
(734 731)
|
(709 778)
|
(710 719)
|
(710 774)
|
(711 798)
|
(720 042)
|
(729 130)
|
(741 922)
|
(743 748)
|
(729 594)
|
(724 761)
|
(716 146)
|
(711 698)
|
(715 843)
|
(729 616)
|
(736 173)
|
(740 830)
|
(674 554)
|
(597 498)
|
(455 345)
|
(317 581)
|
(169 149)
|
(186 803)
|
(195 114)
|
(201 018)
|
(194 465)
|
(202 978)
|
(198 656)
|
(202 447)
|
(199 875)
|
(208 905)
|
(208 714)
|
(208 171)
|
(198 998)
|
(212 418)
|
(224 731)
|
(249 703)
|
(187 002)
|
(197 232)
|
(189 155)
|
(163 470)
|
(197 439)
|
(208 473)
|
(209 086)
|
(214 361)
|
|
| Research & Development |
(79)
|
0
|
0
|
(63)
|
(114)
|
(137)
|
(192)
|
(209)
|
(235)
|
(249)
|
(232)
|
(303)
|
(555)
|
(569)
|
(646)
|
(612)
|
(547)
|
(410)
|
(350)
|
(389)
|
(193)
|
0
|
0
|
0
|
(251)
|
0
|
0
|
0
|
(295)
|
0
|
0
|
0
|
(195)
|
0
|
0
|
0
|
(253)
|
0
|
0
|
0
|
(263)
|
0
|
0
|
0
|
(181)
|
0
|
0
|
0
|
(177)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(114 506)
|
0
|
0
|
(57 804)
|
(111 988)
|
(78 218)
|
(100 615)
|
(96 155)
|
(91 222)
|
(91 895)
|
(92 484)
|
(92 384)
|
(91 563)
|
(89 982)
|
(88 247)
|
(86 216)
|
(84 589)
|
(82 843)
|
(81 154)
|
(79 401)
|
(77 351)
|
0
|
0
|
0
|
(70 476)
|
0
|
0
|
0
|
(7 941)
|
0
|
0
|
0
|
(7 014)
|
0
|
0
|
0
|
(8 725)
|
0
|
0
|
0
|
(7 793)
|
0
|
0
|
0
|
(16 099)
|
0
|
0
|
0
|
(8 126)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(59 217)
|
(59 217)
|
(599)
|
0
|
(16 243)
|
(16 243)
|
(16 243)
|
0
|
(15 337)
|
(15 337)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35 458)
|
(35 202)
|
0
|
(60 541)
|
(40 925)
|
(21 586)
|
0
|
(430)
|
(430)
|
(430)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
768
|
766
|
766
|
0
|
783
|
783
|
783
|
0
|
161 182
|
161 182
|
161 182
|
|
| Operating Income |
175 371
N/A
|
145 160
-17%
|
161 992
+12%
|
173 522
+7%
|
168 600
-3%
|
138 688
-18%
|
114 077
-18%
|
98 851
-13%
|
149 510
+51%
|
158 726
+6%
|
184 004
+16%
|
194 511
+6%
|
159 801
-18%
|
147 140
-8%
|
115 234
-22%
|
104 900
-9%
|
160 119
+53%
|
187 832
+17%
|
173 064
-8%
|
192 687
+11%
|
241 194
+25%
|
228 285
-5%
|
266 179
+17%
|
332 200
+25%
|
331 508
0%
|
313 409
-5%
|
311 825
-1%
|
248 163
-20%
|
192 034
-23%
|
202 398
+5%
|
123 850
-39%
|
73 015
-41%
|
53 541
-27%
|
96 748
+81%
|
213 045
+120%
|
313 745
+47%
|
353 931
+13%
|
293 483
-17%
|
155 586
-47%
|
3 749
-98%
|
(104 464)
N/A
|
(170 561)
-63%
|
(189 139)
-11%
|
(172 335)
+9%
|
(99 370)
+42%
|
(78 173)
+21%
|
(44 782)
+43%
|
(30 700)
+31%
|
(27 165)
+12%
|
143 004
N/A
|
117 159
-18%
|
92 476
-21%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
16 774
|
19 234
|
24 886
|
26 889
|
21 956
|
24 867
|
23 590
|
31 773
|
35 465
|
37 545
|
42 083
|
28 271
|
6 824
|
3 902
|
966
|
2 126
|
22 168
|
29 395
|
38 872
|
52 144
|
44 631
|
55 232
|
41 909
|
42 602
|
59 202
|
33 310
|
42 232
|
51 074
|
52 083
|
76 396
|
78 367
|
93 627
|
69 102
|
61 129
|
60 122
|
41 677
|
63 610
|
63 307
|
73 172
|
86 423
|
347 446
|
464 601
|
471 369
|
477 565
|
194 912
|
190 099
|
204 607
|
207 559
|
145 404
|
162 670
|
117 074
|
112 946
|
|
| Non-Reccuring Items |
(600)
|
0
|
0
|
0
|
(16 244)
|
0
|
0
|
0
|
(15 337)
|
0
|
0
|
(15 469)
|
(15 392)
|
(36 278)
|
(43 506)
|
(43 630)
|
(63 574)
|
(42 688)
|
0
|
0
|
(2 800)
|
0
|
0
|
0
|
(18 483)
|
0
|
0
|
0
|
(60 720)
|
0
|
0
|
0
|
89 188
|
0
|
0
|
0
|
7 319
|
566
|
568
|
568
|
(10 814)
|
0
|
0
|
0
|
(98 650)
|
0
|
0
|
0
|
151 753
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
628
|
0
|
0
|
1 177
|
(2 541)
|
1 389
|
(308)
|
(647)
|
(2 198)
|
(3 490)
|
(1 681)
|
(1 796)
|
163
|
4 157
|
3 026
|
1 626
|
1 518
|
(2 627)
|
(1 652)
|
(100)
|
122
|
0
|
0
|
0
|
(2 574)
|
0
|
0
|
0
|
1 150
|
0
|
0
|
0
|
3 580
|
0
|
0
|
0
|
6 923
|
0
|
0
|
0
|
(4 243)
|
0
|
0
|
0
|
(1 549)
|
0
|
0
|
0
|
(1 856)
|
0
|
0
|
0
|
|
| Total Other Income |
2 033
|
2 991
|
(26 108)
|
(26 167)
|
(24 902)
|
(35 124)
|
(3 940)
|
(4 872)
|
(294)
|
(51)
|
4 086
|
4 154
|
4 140
|
7 210
|
2 953
|
(9 900)
|
(35 311)
|
(33 742)
|
(33 436)
|
(19 498)
|
(7 363)
|
(12 369)
|
(4 856)
|
(7 350)
|
(25 886)
|
(44 975)
|
(53 283)
|
(48 899)
|
(34 516)
|
(82 452)
|
41 671
|
48 142
|
7 485
|
97 651
|
(17 248)
|
(22 670)
|
(3 041)
|
14 369
|
8 147
|
12 804
|
1 485
|
(12 268)
|
(20 110)
|
(27 802)
|
5 849
|
(92 878)
|
(82 175)
|
(93 066)
|
(204)
|
(5 200)
|
(15 614)
|
(1 733)
|
|
| Pre-Tax Income |
194 206
N/A
|
167 385
-14%
|
160 770
-4%
|
175 423
+9%
|
146 869
-16%
|
129 822
-12%
|
133 419
+3%
|
125 105
-6%
|
167 145
+34%
|
192 729
+15%
|
228 492
+19%
|
209 671
-8%
|
155 536
-26%
|
126 130
-19%
|
78 673
-38%
|
55 122
-30%
|
84 919
+54%
|
138 171
+63%
|
176 848
+28%
|
225 233
+27%
|
275 784
+22%
|
271 148
-2%
|
303 232
+12%
|
367 452
+21%
|
343 767
-6%
|
301 745
-12%
|
300 775
0%
|
250 340
-17%
|
150 031
-40%
|
196 343
+31%
|
243 889
+24%
|
214 785
-12%
|
222 895
+4%
|
255 528
+15%
|
255 918
+0%
|
332 754
+30%
|
428 742
+29%
|
371 726
-13%
|
237 474
-36%
|
103 544
-56%
|
229 409
+122%
|
281 772
+23%
|
262 120
-7%
|
277 427
+6%
|
1 192
-100%
|
19 048
+1 498%
|
77 650
+308%
|
83 793
+8%
|
267 933
+220%
|
300 474
+12%
|
218 620
-27%
|
203 688
-7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(78 708)
|
(78 525)
|
(69 388)
|
(59 557)
|
(32 930)
|
(21 181)
|
(29 098)
|
(24 538)
|
(44 325)
|
(43 777)
|
(50 382)
|
(58 052)
|
(50 922)
|
(48 819)
|
(47 008)
|
(34 178)
|
(40 394)
|
(54 492)
|
(55 886)
|
(64 141)
|
(96 599)
|
(100 010)
|
(111 217)
|
(129 218)
|
(94 642)
|
(86 776)
|
(87 202)
|
(75 791)
|
(62 608)
|
(66 511)
|
(136 735)
|
(124 838)
|
(117 700)
|
(120 980)
|
(56 716)
|
(78 158)
|
(111 715)
|
(96 025)
|
(66 369)
|
(37 627)
|
46 837
|
54 356
|
68 392
|
69 655
|
30 606
|
18 062
|
1 612
|
4 636
|
(47 170)
|
(43 615)
|
(36 971)
|
(38 280)
|
|
| Income from Continuing Operations |
115 499
|
88 861
|
91 382
|
115 866
|
113 940
|
108 641
|
104 321
|
100 566
|
122 820
|
148 951
|
178 109
|
151 619
|
104 614
|
77 312
|
31 665
|
20 944
|
44 526
|
83 678
|
120 962
|
161 092
|
179 184
|
171 138
|
192 015
|
238 233
|
249 125
|
214 968
|
213 572
|
174 548
|
87 424
|
129 831
|
107 153
|
89 946
|
105 195
|
134 547
|
199 201
|
254 596
|
317 027
|
275 702
|
171 105
|
65 917
|
276 246
|
336 127
|
330 512
|
347 083
|
31 797
|
37 110
|
79 262
|
88 429
|
220 763
|
256 859
|
181 649
|
165 409
|
|
| Income to Minority Interest |
(82 332)
|
(72 514)
|
(60 605)
|
(55 466)
|
(37 543)
|
(36 292)
|
(41 366)
|
(39 853)
|
(49 185)
|
(48 360)
|
(45 689)
|
(29 265)
|
(29 577)
|
(26 508)
|
(17 515)
|
(29 892)
|
(30 229)
|
(31 858)
|
(32 614)
|
(38 026)
|
(40 385)
|
(40 150)
|
(41 305)
|
(41 697)
|
(35 019)
|
(31 126)
|
(35 237)
|
(27 204)
|
(31 483)
|
(28 941)
|
(14 474)
|
(9 383)
|
(2 498)
|
2 613
|
(1 175)
|
(909)
|
(663)
|
(856)
|
(1 365)
|
(318)
|
(452)
|
(1 014)
|
(1 139)
|
(2 820)
|
(3 808)
|
(3 998)
|
(4 213)
|
(4 209)
|
(3 831)
|
(3 683)
|
(3 130)
|
(2 932)
|
|
| Net Income (Common) |
33 167
N/A
|
16 346
-51%
|
30 776
+88%
|
60 399
+96%
|
76 397
+26%
|
72 349
-5%
|
62 955
-13%
|
60 714
-4%
|
73 635
+21%
|
100 592
+37%
|
132 421
+32%
|
122 353
-8%
|
75 038
-39%
|
50 803
-32%
|
14 149
-72%
|
(8 948)
N/A
|
14 297
N/A
|
51 820
+262%
|
88 348
+70%
|
123 066
+39%
|
138 799
+13%
|
130 988
-6%
|
150 710
+15%
|
196 536
+30%
|
214 106
+9%
|
202 134
-6%
|
223 860
+11%
|
207 403
-7%
|
136 057
-34%
|
176 687
+30%
|
130 389
-26%
|
103 739
-20%
|
105 815
+2%
|
126 305
+19%
|
198 024
+57%
|
253 686
+28%
|
316 364
+25%
|
274 846
-13%
|
169 740
-38%
|
65 599
-61%
|
256 658
+291%
|
335 114
+31%
|
329 373
-2%
|
344 263
+5%
|
(18 502)
N/A
|
(13 416)
+27%
|
28 436
N/A
|
37 621
+32%
|
214 531
+470%
|
250 811
+17%
|
176 238
-30%
|
160 184
-9%
|
|
| EPS (Diluted) |
33 167
N/A
|
16 346
-51%
|
30 776
+88%
|
60 399
+96%
|
76 397
+26%
|
72 349
-5%
|
62 955
-13%
|
60 714
-4%
|
73 635
+21%
|
100 592
+37%
|
132 421
+32%
|
122 353
-8%
|
75 038
-39%
|
50 803
-32%
|
14 149
-72%
|
-8 948
N/A
|
14 297
N/A
|
51 820
+262%
|
88 348
+70%
|
123 066
+39%
|
138 799
+13%
|
130 988
-6%
|
150 710
+15%
|
196 536
+30%
|
214 106
+9%
|
202 134
-6%
|
223 860
+11%
|
207 403
-7%
|
136 057
-34%
|
176 687
+30%
|
130 389
-26%
|
103 739
-20%
|
105 815
+2%
|
126 305
+19%
|
235 286.7
+86%
|
301 422.09
+28%
|
375 894.25
+25%
|
326 563.5
-13%
|
201 672.43
-38%
|
77 941.21
-61%
|
304 953.8
+291%
|
398 167.36
+31%
|
391 347.02
-2%
|
409 057.45
+5%
|
-21 984.03
N/A
|
-15 954.95
+27%
|
33 846.41
N/A
|
44 698.31
+32%
|
254 899.64
+470%
|
298 003.29
+17%
|
209 393.89
-30%
|
190 337.44
-9%
|
|