Y

Yuanta Securities Korea Co Ltd
KRX:003470

Watchlist Manager
Yuanta Securities Korea Co Ltd
KRX:003470
Watchlist
Price: 4 810 KRW 10.96% Market Closed
Market Cap: ₩1T

Income Statement

Earnings Waterfall
Yuanta Securities Korea Co Ltd

Income Statement
Yuanta Securities Korea Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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 Sep-2025
Revenue
Interest Expense
0
263 424
272 308
289 735
0
0
0
150 458
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
116 758
0
0
0
122 225
0
0
0
76 756
0
0
0
64 378
0
0
0
165 873
0
0
0
272 308
0
0
77 878
310 911
232 582
0
0
Revenue
3 295 430
N/A
3 376 324
+2%
3 244 313
-4%
2 873 163
-11%
2 254 963
-22%
2 076 371
-8%
1 820 099
-12%
1 647 562
-9%
1 668 404
+1%
1 562 304
-6%
1 583 355
+1%
960 218
-39%
1 232 595
+28%
1 088 897
-12%
801 082
-26%
782 808
-2%
876 535
+12%
966 100
+10%
1 192 550
+23%
1 143 098
-4%
1 257 171
+10%
1 245 354
-1%
1 225 605
-2%
1 381 208
+13%
1 454 261
+5%
1 618 024
+11%
1 554 235
-4%
1 770 820
+14%
1 828 746
+3%
1 890 740
+3%
1 922 025
+2%
1 996 581
+4%
2 226 858
+12%
2 201 714
-1%
2 260 766
+3%
2 112 298
-7%
2 403 957
+14%
2 781 621
+16%
2 827 932
+2%
2 670 875
-6%
2 628 261
-2%
2 341 438
-11%
2 384 869
+2%
2 273 790
-5%
2 248 274
-1%
2 384 662
+6%
2 647 838
+11%
2 464 228
-7%
2 700 935
+10%
2 593 885
-4%
2 535 302
-2%
2 828 337
+12%
2 776 249
-2%
2 792 959
+1%
2 701 644
-3%
2 676 115
-1%
2 700 070
+1%
2 910 025
+8%
2 948 979
+1%
Gross Profit
Cost of Revenue
(415 556)
(379 648)
(312 683)
(283 787)
(378 906)
(359 480)
(350 179)
(325 533)
(312 612)
(299 675)
(282 181)
(161 452)
(190 009)
(148 060)
(118 377)
(119 815)
(125 319)
(130 869)
(128 938)
(128 451)
(125 618)
(125 550)
(126 215)
(125 966)
(125 450)
(123 163)
(124 205)
(126 543)
(103 667)
(78 626)
(53 643)
(28 375)
(26 943)
(25 794)
(24 933)
(25 469)
(28 238)
(32 552)
(37 118)
(35 589)
(35 618)
(33 852)
(32 022)
(35 092)
(33 619)
(32 399)
(31 122)
(28 496)
(27 294)
(27 793)
(28 140)
(28 248)
(28 706)
(27 584)
(26 662)
(28 117)
(27 751)
(29 094)
(33 322)
Gross Profit
2 879 873
N/A
2 996 678
+4%
2 931 633
-2%
2 589 379
-12%
1 876 058
-28%
1 716 893
-8%
1 469 921
-14%
1 322 029
-10%
1 355 791
+3%
1 262 629
-7%
1 301 174
+3%
798 765
-39%
1 042 586
+31%
940 837
-10%
682 704
-27%
662 993
-3%
751 215
+13%
835 230
+11%
1 063 611
+27%
1 014 646
-5%
1 131 552
+12%
1 119 802
-1%
1 099 389
-2%
1 255 242
+14%
1 328 810
+6%
1 494 861
+12%
1 430 030
-4%
1 644 276
+15%
1 725 079
+5%
1 812 113
+5%
1 868 382
+3%
1 968 206
+5%
2 199 916
+12%
2 175 922
-1%
2 235 834
+3%
2 086 829
-7%
2 375 719
+14%
2 749 069
+16%
2 790 813
+2%
2 635 286
-6%
2 592 641
-2%
2 307 584
-11%
2 352 846
+2%
2 238 697
-5%
2 214 655
-1%
2 352 263
+6%
2 616 715
+11%
2 435 733
-7%
2 673 642
+10%
2 566 092
-4%
2 507 162
-2%
2 800 089
+12%
2 747 543
-2%
2 765 375
+1%
2 674 982
-3%
2 647 998
-1%
2 672 319
+1%
2 880 931
+8%
2 915 658
+1%
Operating Income
Operating Expenses
(781 136)
(801 657)
(778 151)
(814 969)
(594 870)
(580 358)
(575 690)
(521 432)
(489 449)
(474 283)
(531 408)
(462 563)
(560 836)
(526 350)
(418 461)
(357 396)
(343 105)
(348 781)
(352 641)
(341 714)
(328 175)
(323 725)
(317 953)
(317 400)
(326 249)
(325 197)
(328 850)
(351 118)
(385 199)
(414 670)
(417 798)
(425 288)
(419 488)
(405 917)
(412 185)
(404 747)
(427 851)
(476 248)
(499 043)
(521 948)
(544 919)
(538 919)
(535 583)
(515 313)
(480 168)
(452 172)
(435 669)
(432 513)
(435 518)
(433 052)
(437 440)
(459 758)
(491 640)
(498 601)
(512 965)
(516 251)
(500 758)
(533 204)
(580 873)
Selling, General & Administrative
(720 844)
(731 394)
(702 914)
(697 632)
(482 670)
(457 251)
(442 899)
(428 863)
(405 054)
(408 052)
(479 742)
(415 527)
(504 419)
(474 473)
(373 482)
(324 432)
(313 322)
(319 677)
(322 594)
(311 030)
(297 433)
(287 828)
(279 376)
(273 089)
(277 989)
(274 031)
(276 487)
(282 929)
(300 508)
(322 486)
(323 839)
(322 616)
(310 516)
(292 581)
(289 189)
(285 126)
(283 684)
(296 486)
(323 967)
(344 580)
(397 174)
(421 343)
(426 032)
(406 305)
(371 758)
(339 550)
(317 232)
(317 629)
(320 345)
(328 189)
(338 984)
(360 303)
(393 107)
(400 463)
(410 031)
(405 871)
(390 463)
(413 364)
(446 710)
Research & Development
(1 116)
(930)
(936)
(852)
(855)
(697)
(536)
(342)
(192)
(165)
(143)
(34)
(49)
(50)
(48)
(45)
(33)
(25)
(19)
(16)
(18)
(21)
(21)
(21)
(21)
(20)
(20)
(20)
(20)
(20)
(22)
(22)
(22)
(25)
(27)
(32)
(36)
(37)
(37)
(38)
(37)
(38)
(38)
(38)
(38)
(40)
(44)
(47)
(50)
(52)
(44)
(76)
(68)
(60)
(61)
(65)
(65)
(84)
(102)
Depreciation & Amortization
(24 296)
(27 137)
(29 737)
(31 993)
(33 170)
(33 042)
(32 662)
(32 197)
(31 565)
(30 964)
(30 330)
(22 178)
(29 143)
(28 175)
(27 377)
(26 621)
(25 864)
(25 021)
(24 057)
(22 947)
(21 841)
(20 994)
(20 361)
(19 858)
(19 546)
(19 349)
(19 069)
(18 712)
(18 405)
(18 056)
(17 803)
(17 610)
(21 586)
(23 641)
(26 259)
(28 657)
(27 119)
(27 527)
(27 254)
(27 254)
(27 113)
(26 943)
(26 834)
(26 941)
(26 907)
(26 871)
(27 159)
(27 382)
(27 829)
(28 558)
(29 035)
(30 717)
(33 223)
(34 086)
(34 369)
(33 761)
(32 553)
(32 916)
(33 978)
Other Operating Expenses
(34 880)
(42 196)
(44 564)
(84 494)
(78 174)
(89 369)
(99 594)
(60 031)
(52 638)
(35 102)
(21 195)
(24 824)
(27 226)
(23 651)
(17 553)
(6 298)
(3 885)
(4 059)
(5 972)
(7 721)
(8 884)
(14 881)
(18 193)
(24 432)
(28 693)
(31 796)
(33 274)
(49 457)
(66 266)
(74 108)
(76 135)
(85 040)
(87 364)
(89 670)
(96 710)
(90 932)
(117 012)
(152 198)
(147 785)
(150 076)
(120 595)
(90 594)
(82 678)
(82 029)
(81 465)
(85 711)
(91 234)
(87 456)
(87 294)
(76 253)
(69 377)
(68 662)
(65 241)
(63 992)
(68 505)
(76 554)
(77 677)
(86 841)
(100 083)
Operating Income
2 098 738
N/A
2 195 020
+5%
2 153 480
-2%
1 774 408
-18%
1 281 188
-28%
1 136 533
-11%
894 230
-21%
800 597
-10%
866 343
+8%
788 346
-9%
769 766
-2%
336 203
-56%
481 750
+43%
414 487
-14%
264 243
-36%
305 597
+16%
408 110
+34%
486 449
+19%
710 970
+46%
672 932
-5%
803 376
+19%
796 077
-1%
781 437
-2%
937 842
+20%
1 002 564
+7%
1 169 665
+17%
1 101 181
-6%
1 293 159
+17%
1 339 879
+4%
1 397 444
+4%
1 450 584
+4%
1 542 918
+6%
1 780 428
+15%
1 770 004
-1%
1 823 648
+3%
1 682 082
-8%
1 947 868
+16%
2 272 821
+17%
2 291 771
+1%
2 113 338
-8%
2 047 725
-3%
1 768 668
-14%
1 817 264
+3%
1 723 385
-5%
1 734 487
+1%
1 900 091
+10%
2 181 046
+15%
2 003 219
-8%
2 238 123
+12%
2 133 040
-5%
2 069 722
-3%
2 340 331
+13%
2 255 903
-4%
2 266 774
+0%
2 162 016
-5%
2 131 747
-1%
2 171 561
+2%
2 347 727
+8%
2 334 785
-1%
Pre-Tax Income
Interest Income Expense
(2 194 302)
(2 302 872)
(2 198 742)
(1 839 554)
(1 246 938)
(1 106 344)
(870 564)
(788 240)
(848 403)
(763 816)
(830 394)
(546 741)
(729 837)
(717 164)
(505 446)
(414 579)
(451 967)
(476 628)
(671 598)
(643 127)
(796 346)
(789 521)
(770 732)
(911 698)
(969 988)
(1 132 009)
(1 053 563)
(1 226 181)
(1 261 265)
(1 301 991)
(1 349 455)
(1 448 726)
(1 690 730)
(1 687 425)
(1 740 039)
(1 601 827)
(1 884 380)
(2 207 969)
(2 189 567)
(1 978 615)
(1 774 730)
(1 440 371)
(1 494 633)
(1 382 104)
(1 511 743)
(1 767 387)
(2 075 789)
(1 951 531)
(2 170 426)
(2 041 421)
(1 965 935)
(2 220 929)
(2 141 112)
(2 152 272)
(2 065 077)
(2 041 579)
(2 106 952)
(2 267 316)
(2 233 113)
Non-Reccuring Items
(3 354)
0
0
(17 972)
(105 536)
(121 971)
(141 256)
(132 632)
(47 776)
(31 531)
(87 309)
(103 173)
(158 357)
(138 345)
(63 532)
(53 626)
(928)
(21 441)
(21 197)
(3 190)
(3 018)
(2 416)
(2 416)
(2 418)
(1 901)
(2 046)
(7 130)
(8 468)
0
0
(1 515)
(196)
0
0
0
(318)
0
0
(313)
(188)
(185)
(179)
(178)
20
24
26
26
27
28
4
(7)
(24)
(33)
(27)
(23)
(10)
(16)
(9)
(9)
Gain/Loss on Disposition of Assets
207 153
0
0
0
(1 785)
(1 125)
22 742
0
27 742
23 935
(195)
507
653
(7 538)
(6 673)
(12 709)
(11 970)
3 131
7 379
16 248
17 649
10 686
5 076
741
(1 673)
(1 734)
(1 538)
(736)
(605)
16 092
16 699
16 703
16 737
81
40
33
(13)
(58)
(80)
7 655
7 741
7 788
7 966
926
8 616
9 888
10 081
9 452
1 691
0
(88)
(3)
7 288
7 585
13 217
12 495
4 023
6 998
1 614
Total Other Income
6 011
212 196
210 116
207 918
6 107
7 869
9 843
32 620
(9 947)
(5 703)
(6 425)
(79 363)
(81 240)
(93 033)
(80 199)
7 016
11 508
22 310
9 247
5 078
3 663
3 081
8 734
8 545
6 637
7 179
11 435
13 549
15 143
14 523
6 811
3 478
4 819
4 003
1 308
2 539
885
1 884
(4 202)
(3 178)
(5 092)
(14 102)
(13 564)
(142 508)
(136 673)
(128 298)
(125 140)
2 026
(3 205)
(28 751)
(29 214)
(28 288)
(30 081)
(6 989)
(1 015)
(6 727)
(5 643)
(2 533)
(6 721)
Pre-Tax Income
114 246
N/A
104 344
-9%
164 854
+58%
124 800
-24%
(66 964)
N/A
(85 038)
-27%
(85 005)
+0%
(87 655)
-3%
(12 040)
+86%
11 231
N/A
(154 557)
N/A
(392 566)
-154%
(487 031)
-24%
(541 593)
-11%
(391 607)
+28%
(168 302)
+57%
(45 246)
+73%
13 822
N/A
34 803
+152%
47 941
+38%
25 325
-47%
17 908
-29%
22 098
+23%
33 012
+49%
35 638
+8%
41 054
+15%
50 384
+23%
71 323
+42%
93 151
+31%
126 067
+35%
123 124
-2%
114 177
-7%
111 255
-3%
86 664
-22%
84 958
-2%
82 509
-3%
64 359
-22%
66 677
+4%
97 608
+46%
139 012
+42%
275 459
+98%
321 803
+17%
316 855
-2%
199 720
-37%
94 711
-53%
14 320
-85%
(9 776)
N/A
63 194
N/A
66 211
+5%
62 872
-5%
74 478
+18%
91 088
+22%
91 965
+1%
115 071
+25%
109 118
-5%
95 926
-12%
62 972
-34%
84 866
+35%
96 556
+14%
Net Income
Tax Provision
(78 472)
(71 451)
(66 361)
(60 476)
17 679
16 200
17 345
20 917
8 783
4 456
(16 628)
5 266
5 948
8 333
28 912
(1 203)
(1 233)
2 110
2 396
10 197
8 851
5 843
6 119
(1 705)
(1 620)
(305)
(1 500)
(640)
(435)
(5 734)
(5 394)
(9 465)
(13 529)
(8 798)
(10 528)
(1 579)
253
(6 172)
(16 073)
(34 004)
(66 182)
(77 264)
(75 890)
(49 092)
(24 698)
(4 860)
(324)
(18 121)
(18 715)
(18 517)
(19 421)
(26 660)
(26 193)
(31 426)
(29 994)
(22 876)
(14 914)
(20 221)
(23 042)
Income from Continuing Operations
35 774
32 892
98 493
64 324
(49 285)
(68 838)
(67 660)
(66 738)
(3 257)
15 688
(171 184)
(387 301)
(481 083)
(533 260)
(362 694)
(169 505)
(46 478)
15 933
37 199
58 139
34 175
23 751
28 217
31 308
34 019
40 749
48 884
70 683
92 716
120 333
117 730
104 712
97 726
77 866
74 431
80 930
64 613
60 506
81 535
105 008
209 278
244 540
240 965
150 628
70 013
9 460
(10 100)
45 073
47 496
44 355
55 057
64 428
65 772
83 645
79 124
73 050
48 058
64 645
73 514
Income to Minority Interest
0
0
0
2
11
23
33
43
46
47
44
32
54
56
43
(319)
(514)
(673)
(792)
(433)
(248)
(103)
22
13
0
0
0
0
(1)
(1)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
31 713
N/A
28 093
-11%
76 697
+173%
59 051
-23%
(50 555)
N/A
(68 861)
-36%
(54 477)
+21%
(66 941)
-23%
(4 492)
+93%
13 956
N/A
(172 423)
N/A
(387 268)
-125%
(481 029)
-24%
(533 203)
-11%
(362 650)
+32%
(169 824)
+53%
(46 992)
+72%
15 260
N/A
36 407
+139%
54 108
+49%
30 329
-44%
20 050
-34%
24 641
+23%
29 368
+19%
32 066
+9%
38 796
+21%
46 931
+21%
66 276
+41%
88 308
+33%
115 925
+31%
113 322
-2%
98 183
-13%
91 198
-7%
71 338
-22%
67 903
-5%
75 884
+12%
59 567
-22%
55 460
-7%
76 489
+38%
96 359
+26%
200 629
+108%
235 891
+18%
232 316
-2%
138 475
-40%
57 859
-58%
(2 694)
N/A
(22 253)
-726%
40 341
N/A
42 764
+6%
39 623
-7%
50 325
+27%
57 648
+15%
58 992
+2%
76 865
+30%
72 344
-6%
73 050
+1%
48 058
-34%
64 645
+35%
73 514
+14%
EPS (Diluted)
275.76
N/A
244.28
-11%
581.03
+138%
536.82
-8%
-435.81
N/A
-588.55
-35%
-465.61
+21%
-572.14
-23%
-38.06
+93%
118.27
N/A
-1 461.21
N/A
-3 281.93
-125%
-4 076.51
-24%
-3 979.12
+2%
-1 908.68
+52%
-1 074.83
+44%
-212.63
+80%
75.54
N/A
176.73
+134%
243.72
+38%
146.51
-40%
98.28
-33%
120.78
+23%
152.16
+26%
155.66
+2%
188.33
+21%
211.4
+12%
284.44
+35%
380.63
+34%
485.04
+27%
503.65
+4%
421.38
-16%
418.33
-1%
333.35
-20%
318.79
-4%
348.09
+9%
308.63
-11%
287.35
-7%
354.11
+23%
448.18
+27%
889.35
+98%
1 224.26
+38%
1 064.75
-13%
644.96
-39%
268.58
-58%
-13.07
N/A
-109.02
-734%
209.37
N/A
221.94
+6%
205.63
-7%
261.18
+27%
299.19
+15%
306.17
+2%
398.93
+30%
375.46
-6%
379.13
+1%
249.42
-34%
335.5
+35%
381.54
+14%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett