Watchlist Manager

Watchlist

Price: 52 600 KRW 0.77% Market Closed

Market Cap: ₩420.8B

	Namyang Dairy Products Co Ltd KRX:003920	KR
C	Chuou International Group Co Ltd TSE:7170	JP
D	Delfingen Industry SA XBER:HBS	FR
I	Ikigai Ventures Ltd LSE:IKIV	GG
	Asahi Songwon Colors Lucky Laminates Ltd NSE:ASAHISONG	IN
	Universal Inc TWSE:1325	TW
F	FGK Rusgidro PAO LSE:HYDR	RU

Income Statement

Currency: KRW

	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	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	Sep-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	18	53	0	0	50	74	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	0	0	131	266	730	979	1 076	1 160	904	863	827	781	738	685	642	620	605	590	555	527	503	496	509	523	522	502	0	0	0
Revenue	819 009 N/A	818 448 0%	818 917 +0%	805 843 -2%	813 536 +1%	817 670 +1%	833 933 +2%	863 571 +4%	883 332 +2%	917 791 +4%	941 723 +3%	960 279 +2%	1 008 917 +5%	1 005 410 0%	1 017 977 +1%	1 034 119 +2%	1 028 523 -1%	1 067 868 +4%	1 105 416 +4%	1 146 808 +4%	1 232 848 +8%	1 270 276 +3%	1 324 386 +4%	1 366 856 +3%	1 365 024 0%	1 343 005 -2%	1 294 228 -4%	1 249 253 -3%	1 229 857 -2%	1 216 777 -1%	1 196 938 -2%	1 173 189 -2%	1 151 706 -2%	1 142 086 -1%	1 173 722 +3%	1 194 745 +2%	1 215 046 +2%	1 224 457 +1%	1 225 087 +0%	1 227 277 +0%	1 239 168 +1%	1 218 124 -2%	1 196 056 -2%	1 192 568 0%	1 166 972 -2%	1 151 803 -1%	1 119 767 -3%	1 093 528 -2%	1 079 745 -1%	1 074 744 0%	1 071 431 0%	1 045 160 -2%	1 030 827 -1%	1 011 251 -2%	991 496 -2%	982 066 -1%	948 926 -3%	948 342 0%	943 770 0%	938 005 -1%	956 084 +2%	959 443 +0%	954 568 -1%	968 089 +1%	964 660 0%	970 416 +1%	996 780 +3%	997 371 +0%	996 763 0%	990 916 -1%	974 276 -2%	962 751 -1%	952 794 -1%	934 192 -2%	921 838 -1%	916 641 -1%
Gross Profit
Cost of Revenue	(571 934)	(574 252)	(577 908)	(568 697)	(571 567)	(572 922)	(582 806)	(614 841)	(639 352)	(671 557)	(694 722)	(703 526)	(733 895)	(726 291)	(727 145)	(728 592)	(716 457)	(739 034)	(766 830)	(799 195)	(860 755)	(882 294)	(929 016)	(954 525)	(950 848)	(945 927)	(915 973)	(905 667)	(913 616)	(916 989)	(905 566)	(880 371)	(858 289)	(841 387)	(856 220)	(869 771)	(874 049)	(881 854)	(883 415)	(887 152)	(902 178)	(890 729)	(880 516)	(884 568)	(866 281)	(855 919)	(835 093)	(815 457)	(810 498)	(807 681)	(808 276)	(793 820)	(783 606)	(783 099)	(775 624)	(777 517)	(778 495)	(778 376)	(786 660)	(794 364)	(805 487)	(817 878)	(811 484)	(817 266)	(814 565)	(808 958)	(820 840)	(809 905)	(807 524)	(799 014)	(802 024)	(790 943)	(756 872)	(739 416)	(713 125)	(713 354)
Gross Profit	247 075 N/A	244 196 -1%	241 009 -1%	237 146 -2%	241 968 +2%	244 750 +1%	251 130 +3%	248 733 -1%	243 980 -2%	246 235 +1%	247 001 +0%	256 753 +4%	275 022 +7%	279 119 +1%	290 832 +4%	305 527 +5%	312 066 +2%	328 834 +5%	338 587 +3%	347 613 +3%	372 093 +7%	387 982 +4%	395 368 +2%	412 330 +4%	414 176 +0%	397 078 -4%	378 257 -5%	343 588 -9%	316 241 -8%	299 791 -5%	291 374 -3%	292 821 +0%	293 418 +0%	300 700 +2%	317 503 +6%	324 975 +2%	340 996 +5%	342 605 +0%	341 674 0%	340 126 0%	336 990 -1%	327 394 -3%	315 539 -4%	307 999 -2%	300 691 -2%	295 884 -2%	284 674 -4%	278 071 -2%	269 247 -3%	267 064 -1%	263 156 -1%	251 340 -4%	247 221 -2%	228 151 -8%	215 871 -5%	204 550 -5%	170 432 -17%	169 968 0%	157 112 -8%	143 643 -9%	150 597 +5%	141 565 -6%	143 084 +1%	150 823 +5%	150 095 0%	161 458 +8%	175 941 +9%	187 466 +7%	189 239 +1%	191 902 +1%	172 252 -10%	171 808 0%	195 922 +14%	194 775 -1%	208 713 +7%	203 287 -3%
Operating Income
Operating Expenses	(202 455)	(206 450)	(207 269)	(200 621)	(207 118)	(210 266)	(212 596)	(213 895)	(211 639)	(214 686)	(221 455)	(232 652)	(244 158)	(241 532)	(237 951)	(239 170)	(242 778)	(251 427)	(271 189)	(290 664)	(316 799)	(326 553)	(339 105)	(346 168)	(350 447)	(353 814)	(343 506)	(344 004)	(333 693)	(330 172)	(332 591)	(319 911)	(319 476)	(314 077)	(316 552)	(317 949)	(320 865)	(319 671)	(310 856)	(302 305)	(295 162)	(289 788)	(290 592)	(294 102)	(295 611)	(290 577)	(279 204)	(271 336)	(260 660)	(258 404)	(255 442)	(246 729)	(246 803)	(249 571)	(249 828)	(252 300)	(247 576)	(240 343)	(236 588)	(231 397)	(228 451)	(227 644)	(228 004)	(231 028)	(236 902)	(241 731)	(242 977)	(241 933)	(260 744)	(255 957)	(245 667)	(239 074)	(205 729)	(197 098)	(194 074)	(187 452)
Selling, General & Administrative	(198 032)	(201 996)	(202 557)	(195 804)	(202 455)	(205 495)	(207 996)	(209 362)	(206 844)	(209 731)	(215 882)	(226 519)	(237 642)	(236 595)	(233 067)	(234 205)	(239 384)	(259 213)	(276 879)	(297 512)	(309 564)	(328 816)	(345 137)	(351 637)	(342 529)	(347 908)	(337 600)	(337 984)	(328 302)	(326 099)	(327 160)	(314 495)	(314 165)	(308 934)	(311 492)	(313 052)	(316 051)	(314 947)	(306 299)	(297 764)	(290 672)	(284 827)	(285 289)	(288 091)	(289 038)	(283 870)	(272 257)	(264 599)	(254 082)	(251 513)	(248 211)	(239 017)	(238 387)	(240 951)	(240 819)	(243 051)	(237 468)	(230 286)	(226 845)	(222 169)	(220 378)	(219 829)	(220 379)	(223 344)	(229 211)	(234 009)	(235 240)	(234 236)	(249 210)	(248 584)	(237 511)	(230 115)	(195 598)	(187 885)	(185 834)	(180 175)
Research & Development	(1 237)	(1 364)	(1 715)	(1 842)	(1 794)	(1 944)	(1 867)	(1 981)	(2 286)	(2 383)	(2 747)	(3 133)	(3 223)	0	0	(1 430)	(2 908)	0	0	(806)	(3 463)	0	0	0	(2 910)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(3 187)	(3 090)	(2 997)	(2 974)	(2 869)	(2 827)	(2 733)	(2 552)	(2 508)	(2 572)	(2 826)	(3 002)	(3 294)	0	0	(1 736)	(2 899)	0	0	(963)	(3 774)	0	0	(1 251)	(5 009)	0	0	(3 112)	(5 391)	(4 076)	(5 434)	(5 418)	(5 311)	(5 142)	(5 060)	(4 897)	(4 814)	(4 724)	(4 556)	(4 540)	(4 490)	(4 960)	(5 302)	(6 010)	(6 573)	(6 706)	(6 945)	(6 735)	(6 578)	(6 891)	(7 233)	(7 714)	(8 417)	(8 621)	(9 009)	(9 249)	(10 108)	(10 057)	(9 743)	(9 227)	(8 073)	(7 815)	(7 625)	(7 684)	(7 691)	(7 722)	(7 737)	(7 697)	(11 534)	(7 373)	(8 155)	(8 959)	(10 131)	(9 214)	(8 240)	(7 277)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	(4 937)	(4 884)	(1 799)	2 414	7 787	5 690	8 617	0	2 263	6 032	6 720	0	(5 906)	(5 906)	(2 908)	0	3	3	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	44 620 N/A	37 746 -15%	33 740 -11%	36 525 +8%	34 850 -5%	34 483 -1%	38 532 +12%	34 836 -10%	32 341 -7%	31 548 -2%	25 546 -19%	24 101 -6%	30 864 +28%	37 586 +22%	52 880 +41%	66 356 +25%	69 288 +4%	77 408 +12%	67 398 -13%	56 950 -16%	55 294 -3%	61 429 +11%	56 265 -8%	66 163 +18%	63 729 -4%	43 264 -32%	34 749 -20%	(418) N/A	(17 452) -4 075%	(30 384) -74%	(41 219) -36%	(27 092) +34%	(26 058) +4%	(13 377) +49%	951 N/A	7 025 +639%	20 131 +187%	22 932 +14%	30 816 +34%	37 820 +23%	41 828 +11%	37 607 -10%	24 948 -34%	13 898 -44%	5 080 -63%	5 307 +4%	5 470 +3%	6 735 +23%	8 587 +27%	8 659 +1%	7 712 -11%	4 609 -40%	417 -91%	(21 421) N/A	(33 957) -59%	(47 750) -41%	(77 145) -62%	(70 375) +9%	(79 476) -13%	(87 754) -10%	(77 854) +11%	(86 080) -11%	(84 919) +1%	(80 204) +6%	(86 807) -8%	(80 273) +8%	(67 037) +16%	(54 467) +19%	(71 505) -31%	(64 055) +10%	(73 415) -15%	(67 266) +8%	(9 807) +85%	(2 323) +76%	14 639 N/A	15 835 +8%
Pre-Tax Income
Interest Income Expense	21 530	22 781	26 328	28 056	30 803	30 337	25 305	(845)	(65 358)	(48 501)	(21 101)	42 646	103 258	84 751	52 621	28 417	49 459	48 967	49 771	32 998	9 443	13 050	15 072	11 062	8 700	8 119	7 442	6 694	7 147	6 001	5 399	6 990	7 239	6 922	8 733	6 708	6 781	6 650	5 314	5 157	6 816	5 560	8 556	6 526	4 085	3 839	(1 019)	2 378	(5 879)	207	2 216	652	14 690	(4 865)	4 417	9 606	8 306	24 099	13 230	11 054	5 888	5 691	9 976	12 474	8 120	7 506	3 594	(647)	2 346	2 991	1 668	(28)	2 084	428	1 055	2 109
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	270	0	0	0	0	0	0	0	0	0	0	0	(1 389)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	419	155	9 388	9 433	9 519	9 511	480	407	470	460	467	461	414	0	0	0	0	0	0	0	312	0	0	129	1 404	0	0	442	713	701	688	356	22 114	22 150	22 065	22 183	221	211	435	437	299	337	408	384	334	0	236	454	5 939	5 948	31 973	31 674	26 473	26 497	307	259	984	921	916	1 125	121	112	155	(38)	(47)	202	592	665	668	84	2 826	2 674	5 192	6 915	4 332	4 886
Total Other Income	1 430	774	(930)	(1 621)	3 492	3 314	(1 211)	(2 177)	(2 458)	(2 697)	1 476	1 119	873	1 177	462	242	0	0	0	0	1 565	733	2 604	3 340	2 043	3 675	(7 644)	(12 678)	(23 132)	(24 432)	(17 411)	(13 949)	(2 867)	(2 450)	(343)	61	10 897	10 353	9 863	9 690	(2 985)	(2 802)	(1 657)	(1 033)	487	(48)	(768)	(1 263)	(903)	(278)	(1 223)	(2 053)	(2 630)	(2 891)	(1 083)	(407)	(998)	(129)	(1 138)	(1 225)	(1 788)	(2 137)	(1 689)	(1 251)	(18 486)	(18 643)	(18 820)	(18 723)	454	760	1 073	1 250	(2 103)	(2 254)	(3 162)	(3 564)
Pre-Tax Income	68 000 N/A	61 456 -10%	68 526 +12%	72 392 +6%	78 664 +9%	77 643 -1%	63 104 -19%	32 221 -49%	(35 004) N/A	(19 189) +45%	6 389 N/A	68 327 +969%	135 410 +98%	123 514 -9%	105 963 -14%	95 015 -10%	119 017 +25%	126 375 +6%	117 168 -7%	89 946 -23%	66 614 -26%	75 211 +13%	73 939 -2%	80 694 +9%	75 876 -6%	55 058 -27%	34 547 -37%	(5 960) N/A	(34 113) -472%	(48 114) -41%	(52 544) -9%	(33 696) +36%	427 N/A	13 246 +3 002%	31 407 +137%	35 979 +15%	38 030 +6%	40 146 +6%	46 428 +16%	53 106 +14%	45 958 -13%	40 703 -11%	32 255 -21%	19 774 -39%	9 986 -49%	9 098 -9%	3 919 -57%	8 303 +112%	7 745 -7%	14 536 +88%	40 680 +180%	34 883 -14%	38 950 +12%	(2 679) N/A	(30 316) -1 032%	(38 292) -26%	(68 852) -80%	(45 486) +34%	(66 470) -46%	(76 803) -16%	(73 632) +4%	(82 414) -12%	(76 477) +7%	(69 020) +10%	(97 220) -41%	(91 208) +6%	(81 670) +10%	(73 171) +10%	(68 036) +7%	(60 220) +11%	(67 847) -13%	(63 370) +7%	(4 634) +93%	2 766 N/A	16 865 +510%	19 267 +14%
Net Income
Tax Provision	(19 011)	(17 043)	(18 775)	(18 794)	(20 738)	(19 978)	(14 648)	(5 232)	9 909	4 085	(2 418)	(18 460)	(32 201)	(27 042)	(23 368)	(22 635)	(29 043)	(31 279)	(28 749)	(23 235)	(18 638)	(21 611)	(19 319)	(18 330)	(14 804)	(9 076)	(7 516)	(15 290)	(11 427)	(7 532)	(5 522)	6 493	(263)	(6 493)	(10 451)	(12 311)	(11 373)	(9 009)	(10 614)	(11 279)	(8 782)	(7 613)	(7 445)	(3 929)	(4 965)	(4 741)	(1 622)	(2 885)	(5 729)	(7 446)	(14 643)	(13 440)	(9 719)	(283)	7 293	9 347	15 351	10 398	15 174	17 013	14 741	16 379	14 784	13 172	18 778	13 321	9 750	6 731	1 786	2 798	2 760	2 838	4 884	4 277	4 520	4 149
Income from Continuing Operations	48 989	44 412	49 750	53 597	57 926	57 666	48 456	26 988	(25 095)	(15 106)	3 970	49 867	103 208	96 471	82 593	72 378	89 975	95 095	88 419	66 712	47 976	53 601	54 621	62 363	61 072	45 982	27 031	(21 248)	(45 540)	(55 645)	(58 064)	(27 202)	164	6 753	20 955	23 667	26 657	31 137	35 814	41 827	37 176	33 089	24 809	15 844	5 021	4 356	2 296	5 417	2 015	7 090	26 037	21 443	29 231	(2 962)	(23 023)	(28 946)	(53 500)	(35 088)	(51 296)	(59 789)	(58 891)	(66 035)	(61 693)	(55 848)	(78 442)	(77 886)	(71 920)	(66 440)	(66 250)	(57 422)	(65 087)	(60 532)	250	7 043	21 385	23 416
Net Income (Common)	48 822 N/A	44 246 -9%	49 583 +12%	53 430 +8%	57 760 +8%	57 373 -1%	48 164 -16%	26 697 -45%	(25 262) N/A	(15 147) +40%	3 929 N/A	49 825 +1 168%	103 042 +107%	96 305 -7%	82 427 -14%	72 213 -12%	89 800 +24%	94 919 +6%	88 241 -7%	66 531 -25%	47 801 -28%	53 427 +12%	54 446 +2%	62 189 +14%	60 897 -2%	45 807 -25%	26 856 -41%	(21 424) N/A	(45 715) -113%	(54 584) -19%	(55 516) -2%	(24 668) +56%	125 N/A	5 417 +4 234%	16 823 +211%	19 000 +13%	21 401 +13%	24 999 +17%	28 755 +15%	33 584 +17%	29 849 -11%	26 566 -11%	19 916 -25%	12 717 -36%	4 025 -68%	3 492 -13%	1 838 -47%	4 344 +136%	1 612 -63%	5 687 +253%	20 903 +268%	17 214 -18%	23 469 +36%	(2 385) N/A	(18 495) -675%	(23 252) -26%	(42 972) -85%	(28 185) +34%	(41 202) -46%	(48 022) -17%	(47 301) +2%	(53 038) -12%	(49 552) +7%	(44 858) +9%	(63 003) -40%	(62 092) +1%	(57 124) +8%	(52 586) +8%	(51 196) +3%	(44 375) +13%	(50 295) -13%	(46 778) +7%	182 N/A	5 405 +2 872%	16 454 +204%	17 973 +9%
EPS (Diluted)	48 822 N/A	44 246 -9%	49 583 +12%	53 430 +8%	57 760 +8%	57 373 -1%	48 164 -16%	26 697 -45%	-25 262 N/A	-15 147 +40%	3 929 N/A	49 825 +1 168%	103 042 +107%	96 305 -7%	82 427 -14%	72 213 -12%	89 800 +24%	94 919 +6%	88 241 -7%	66 531 -25%	47 801 -28%	53 427 +12%	54 446 +2%	62 189 +14%	60 897 -2%	45 807 -25%	26 856 -41%	-21 424 N/A	-45 715 -113%	-54 584 -19%	-55 516 -2%	-24 668 +56%	125 N/A	5 417 +4 234%	16 823 +211%	19 000 +13%	21 401 +13%	24 999 +17%	28 755 +15%	33 584 +17%	29 849 -11%	26 566 -11%	19 916 -25%	12 717 -36%	4 025 -68%	3 492 -13%	1 838 -47%	4 344 +136%	1 612 -63%	5 687 +253%	20 903 +268%	17 214 -18%	23 469 +36%	-2 385 N/A	-18 495 -675%	-23 252 -26%	-42 972 -85%	-28 185 +34%	-60 616.84 -115%	-70 651.25 -17%	-6 959.03 +90%	-78 030.8 -1 021%	-72 901.23 +7%	-65 995.44 +9%	-9 269.03 +86%	-91 350.92 -886%	-84 041.63 +8%	-77 365.72 +8%	-7 532.01 +90%	-6 528.49 +13%	-7 400.51 -13%	-6 989.73 +6%	27.27 N/A	879.69 +3 126%	2 766.94 +215%	3 056.66 +10%

Income Statement Balance Sheet Cash Flow Statement

Namyang Dairy Products Co Ltd
KRX:003920

Income Statement

Earnings Waterfall
Namyang Dairy Products Co Ltd

Income Statement
Namyang Dairy Products Co Ltd

See Also

Company

Help

Tools

Stocks

Namyang Dairy Products Co Ltd KRX:003920

Income Statement

Earnings Waterfall Namyang Dairy Products Co Ltd

Income Statement Namyang Dairy Products Co Ltd

See Also

Company

Help

Tools

Stocks

Namyang Dairy Products Co Ltd
KRX:003920

Earnings Waterfall
Namyang Dairy Products Co Ltd

Income Statement
Namyang Dairy Products Co Ltd