Namsung Corp
KRX:004270

Watchlist Manager
Namsung Corp Logo
Namsung Corp
KRX:004270
Watchlist
Price: 875 KRW 0.34%
Market Cap: 27.4B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-30%
5Y
+6%
10Y
+1%
Operating Income
+
3Y
-
5Y
+37%
10Y
-
Net Income
+
3Y
-59%
5Y
-
10Y
-

Earnings Waterfall
Namsung Corp

Revenue
76B KRW
Cost of Revenue
-53.9B KRW
Gross Profit
22.2B KRW
Operating Expenses
-23.1B KRW
Operating Income
-926.2m KRW
Other Expenses
4B KRW
Net Income
3.1B KRW

Income Statement
Namsung Corp

Rotate your device to view
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
Revenue
Interest Expense
6 095
2 558
0
0
5 310
2 305
3 295
4 200
3 872
3 917
3 938
3 984
4 278
4 507
4 744
4 756
4 526
4 487
4 367
4 375
4 027
3 833
3 739
3 895
4 164
3 995
3 750
3 429
3 636
3 800
3 784
3 777
3 349
3 265
3 207
3 151
2 729
3 016
3 336
3 709
5 548
6 251
7 149
8 039
6 091
5 936
5 910
5 815
7 273
0
0
Revenue
68 020
N/A
63 314
-7%
57 847
-9%
64 077
+11%
73 072
+14%
73 254
+0%
74 759
+2%
70 343
-6%
69 060
-2%
74 301
+8%
75 244
+1%
76 023
+1%
75 865
0%
79 032
+4%
81 727
+3%
84 122
+3%
83 724
0%
83 795
+0%
86 413
+3%
87 675
+1%
91 992
+5%
88 829
-3%
87 522
-1%
86 865
-1%
83 252
-4%
82 760
-1%
82 794
+0%
79 646
-4%
72 953
-8%
70 340
-4%
71 710
+2%
79 150
+10%
92 534
+17%
98 807
+7%
101 614
+3%
94 213
-7%
102 320
+9%
108 963
+6%
108 306
-1%
113 780
+5%
98 137
-14%
80 993
-17%
75 122
-7%
69 207
-8%
69 675
+1%
74 148
+6%
75 885
+2%
76 418
+1%
74 578
-2%
77 009
+3%
76 016
-1%
Gross Profit
Cost of Revenue
(51 441)
(46 626)
(42 917)
(49 148)
(55 429)
(56 169)
(56 868)
(53 273)
(51 590)
(56 000)
(57 702)
(57 637)
(56 596)
(59 142)
(60 594)
(62 353)
(61 570)
(60 953)
(63 039)
(64 572)
(67 081)
(64 285)
(63 062)
(61 873)
(64 189)
(64 292)
(64 332)
(62 104)
(54 057)
(52 029)
(54 006)
(59 515)
(74 472)
(79 482)
(80 595)
(74 858)
(73 825)
(77 202)
(77 234)
(83 067)
(71 684)
(58 022)
(55 152)
(50 141)
(51 725)
(56 039)
(54 824)
(55 043)
(53 145)
(54 248)
(53 863)
Gross Profit
16 580
N/A
16 689
+1%
14 931
-11%
14 930
0%
17 643
+18%
17 085
-3%
17 892
+5%
17 071
-5%
17 470
+2%
18 302
+5%
17 542
-4%
18 386
+5%
19 269
+5%
19 889
+3%
21 132
+6%
21 768
+3%
22 155
+2%
22 842
+3%
23 374
+2%
23 103
-1%
24 911
+8%
24 543
-1%
24 459
0%
24 991
+2%
19 063
-24%
18 468
-3%
18 463
0%
17 543
-5%
18 896
+8%
18 311
-3%
17 703
-3%
19 635
+11%
18 061
-8%
19 326
+7%
21 020
+9%
19 355
-8%
28 495
+47%
31 761
+11%
31 072
-2%
30 714
-1%
26 453
-14%
22 971
-13%
19 970
-13%
19 066
-5%
17 949
-6%
18 109
+1%
21 061
+16%
21 375
+1%
21 432
+0%
22 761
+6%
22 153
-3%
Operating Income
Operating Expenses
(16 615)
(16 697)
(16 009)
(15 820)
(15 597)
(15 551)
(15 836)
(15 451)
(15 888)
(18 762)
(16 049)
(18 843)
(16 483)
(17 227)
(17 848)
(18 196)
(17 595)
(18 090)
(17 902)
(17 918)
(17 701)
(17 485)
(18 270)
(18 517)
(18 086)
(20 511)
(21 006)
(21 238)
(18 435)
(18 637)
(19 181)
(20 331)
(20 518)
(20 582)
(20 312)
(19 551)
(21 550)
(22 566)
(23 789)
(24 335)
(23 913)
(23 622)
(23 893)
(23 838)
(24 027)
(24 159)
(22 792)
(22 331)
(23 242)
(23 532)
(23 079)
Selling, General & Administrative
(15 632)
(16 246)
(15 558)
(15 370)
(14 597)
(15 093)
(15 102)
(14 420)
(14 854)
(15 327)
(15 057)
(15 274)
(15 436)
(15 638)
(16 339)
(16 726)
(16 435)
(16 810)
(16 593)
(16 559)
(16 460)
(16 136)
(16 425)
(16 687)
(16 740)
(17 026)
(17 406)
(17 544)
(16 904)
(17 085)
(17 695)
(18 854)
(19 028)
(19 123)
(18 857)
(18 093)
(19 603)
(20 832)
(21 945)
(22 330)
(21 948)
(21 636)
(21 870)
(21 876)
(22 016)
(21 735)
(20 813)
(20 506)
(21 509)
(21 950)
(21 606)
Research & Development
(349)
(78)
0
0
(379)
(152)
(280)
(431)
(414)
(409)
(370)
(379)
(431)
(459)
(525)
(497)
(540)
(522)
(556)
(596)
(593)
(698)
(679)
(647)
(704)
(653)
(682)
(722)
(702)
(661)
(640)
(658)
(666)
(677)
(668)
(648)
(638)
(643)
(649)
(710)
(737)
(758)
(807)
(775)
(850)
(887)
(876)
(886)
(944)
(958)
(985)
Depreciation & Amortization
(635)
(306)
0
0
(620)
(307)
(455)
(600)
(619)
(610)
(620)
(629)
(615)
(614)
(613)
(602)
(621)
(620)
(615)
(624)
(648)
(650)
(655)
(673)
(642)
(647)
(733)
(787)
(829)
(891)
(846)
(823)
(823)
(787)
(792)
(811)
(1 309)
(1 413)
(1 516)
(1 616)
(1 228)
(1 227)
(1 216)
(1 187)
(1 162)
(1 155)
(1 103)
(939)
(788)
(624)
(488)
Other Operating Expenses
0
(67)
(451)
(450)
0
0
0
0
0
(2 416)
0
(2 561)
0
(516)
(371)
(371)
0
(138)
(138)
(139)
0
0
(511)
(510)
0
(2 185)
(2 185)
(2 185)
0
0
0
4
0
5
5
0
0
321
321
321
0
0
0
0
0
(382)
0
0
0
0
0
Operating Income
(36)
N/A
(9)
+75%
(1 078)
-11 878%
(891)
+17%
2 046
N/A
1 533
-25%
2 054
+34%
1 619
-21%
1 582
-2%
(461)
N/A
1 492
N/A
(458)
N/A
2 786
N/A
2 661
-4%
3 284
+23%
3 572
+9%
4 559
+28%
4 752
+4%
5 472
+15%
5 186
-5%
7 210
+39%
7 060
-2%
6 190
-12%
6 474
+5%
977
-85%
(2 044)
N/A
(2 543)
-24%
(3 695)
-45%
461
N/A
(325)
N/A
(1 477)
-354%
(696)
+53%
(2 456)
-253%
(1 258)
+49%
706
N/A
(197)
N/A
6 945
N/A
9 195
+32%
7 283
-21%
6 379
-12%
2 540
-60%
(651)
N/A
(3 923)
-503%
(4 772)
-22%
(6 078)
-27%
(6 050)
+0%
(1 730)
+71%
(956)
+45%
(1 810)
-89%
(771)
+57%
(926)
-20%
Pre-Tax Income
Interest Income Expense
(3 629)
(3 384)
(1 934)
(1 971)
(2 187)
(2 467)
(2 878)
(2 141)
(2 357)
(2 408)
(1 954)
(2 565)
(3 167)
(3 377)
(4 230)
(4 382)
(2 775)
(3 453)
(3 232)
(2 555)
(4 247)
(2 980)
(2 392)
(3 363)
(1 839)
(1 133)
(1 453)
21
(2 056)
(3 296)
(2 848)
(3 617)
(3 892)
(2 186)
(2 221)
(730)
9 923
9 493
10 383
11 911
2 853
2 593
1 027
(2 516)
(2 750)
(2 827)
(2 848)
(4 153)
9 288
8 083
5 645
Non-Reccuring Items
0
0
0
0
(253)
0
0
0
(2 415)
0
(2 559)
0
(515)
0
0
0
(137)
0
0
0
(53)
(510)
0
0
(2 185)
0
0
0
0
0
0
0
0
0
0
0
(51)
0
0
0
0
0
0
0
(382)
0
(382)
(382)
(111)
0
0
Gain/Loss on Disposition of Assets
97
0
0
0
3
5
0
0
2
0
0
0
0
12
0
0
12
0
0
0
0
0
0
0
0
0
0
0
2
0
0
(39)
(41)
(52)
0
(11)
(11)
0
0
0
0
0
0
0
3
0
4
0
1
0
19
Total Other Income
546
479
850
660
93
402
165
166
(174)
(187)
(425)
(431)
585
567
649
615
83
98
55
(3)
434
309
274
474
218
358
388
197
59
62
52
77
(4 058)
(4 059)
(4 078)
(3 987)
(7 969)
(8 022)
(7 975)
(8 029)
(1 413)
(1 522)
(2 305)
(1 781)
(98)
117
646
126
(347)
(471)
820
Pre-Tax Income
(3 022)
N/A
(2 913)
+4%
(2 162)
+26%
(2 202)
-2%
(297)
+87%
(527)
-77%
(659)
-25%
(356)
+46%
(3 362)
-844%
(3 057)
+9%
(3 446)
-13%
(3 454)
0%
(311)
+91%
(136)
+56%
(297)
-118%
(195)
+34%
1 741
N/A
1 397
-20%
2 295
+64%
2 628
+15%
3 344
+27%
3 880
+16%
4 073
+5%
3 586
-12%
(2 829)
N/A
(2 820)
+0%
(3 609)
-28%
(3 477)
+4%
(1 534)
+56%
(3 558)
-132%
(4 272)
-20%
(4 275)
0%
(10 447)
-144%
(7 556)
+28%
(5 593)
+26%
(4 925)
+12%
8 838
N/A
10 666
+21%
9 691
-9%
10 262
+6%
3 980
-61%
420
-89%
(5 202)
N/A
(9 069)
-74%
(9 304)
-3%
(8 760)
+6%
(4 311)
+51%
(5 366)
-24%
7 023
N/A
6 842
-3%
5 557
-19%
Net Income
Tax Provision
(3 841)
(3 814)
(3 929)
(3 935)
(436)
(415)
(1 325)
(1 312)
(613)
(661)
306
337
(210)
(316)
(78)
(13)
(413)
(204)
(606)
(503)
(1 987)
(2 399)
(2 316)
(2 440)
(748)
(574)
(620)
(717)
(662)
(489)
(319)
(198)
(5 727)
(5 878)
(5 862)
(6 098)
(1 967)
(1 756)
(2 102)
(2 668)
(813)
(745)
(180)
350
(874)
(642)
(802)
(314)
(2 606)
(2 662)
(2 474)
Income from Continuing Operations
(6 862)
(6 727)
(6 091)
(6 138)
(733)
(943)
(1 985)
(1 668)
(3 975)
(3 718)
(3 139)
(3 116)
(521)
(451)
(375)
(208)
1 328
1 192
1 688
2 123
1 357
1 480
1 756
1 146
(3 576)
(3 393)
(4 228)
(4 194)
(2 196)
(4 047)
(4 590)
(4 471)
(16 174)
(13 433)
(11 455)
(11 022)
6 871
8 909
7 590
7 593
3 167
(324)
(5 382)
(8 719)
(10 179)
(9 402)
(5 113)
(5 679)
4 417
4 180
3 084
Income to Minority Interest
236
244
244
244
70
59
57
51
19
(66)
17
8
86
167
81
80
33
30
25
25
(2)
(2)
3
4
70
73
75
86
61
73
80
68
171
153
132
139
(15)
(17)
(1)
2
25
38
44
42
31
24
14
11
16
16
15
Net Income (Common)
(6 626)
N/A
(6 484)
+2%
(5 848)
+10%
(5 893)
-1%
(662)
+89%
(883)
-33%
(1 927)
-118%
(1 617)
+16%
(3 956)
-145%
(3 783)
+4%
(3 121)
+17%
(3 107)
+0%
(435)
+86%
(283)
+35%
(294)
-4%
(129)
+56%
1 360
N/A
1 221
-10%
1 714
+40%
2 151
+25%
1 355
-37%
1 481
+9%
1 761
+19%
1 151
-35%
(3 506)
N/A
(3 319)
+5%
(4 152)
-25%
(4 107)
+1%
(2 135)
+48%
(3 975)
-86%
(4 512)
-14%
(4 405)
+2%
(16 002)
-263%
(13 281)
+17%
(11 322)
+15%
(10 883)
+4%
6 856
N/A
8 892
+30%
7 588
-15%
7 595
+0%
3 192
-58%
(286)
N/A
(5 338)
-1 766%
(8 677)
-63%
(10 147)
-17%
(9 378)
+8%
(5 098)
+46%
(5 668)
-11%
4 433
N/A
4 196
-5%
3 099
-26%
EPS (Diluted)
-315.52
N/A
-308.76
+2%
-278.47
+10%
-280.61
-1%
-31.52
+89%
-42.04
-33%
-91.76
-118%
-77
+16%
-188.38
-145%
-180.14
+4%
-148.61
+18%
-147.95
+0%
-20.71
+86%
-13.46
+35%
-13.36
+1%
-5.86
+56%
61.81
N/A
55.5
-10%
74.52
+34%
82.73
+11%
54.2
-34%
52.89
-2%
65.22
+23%
42.62
-35%
-129.85
N/A
-118.53
+9%
-148.28
-25%
-141.62
+4%
-73.62
+48%
-132.5
-80%
-150.4
-14%
-146.83
+2%
-533.4
-263%
-428.41
+20%
-361.47
+16%
-347.43
+4%
218.9
N/A
285.27
+30%
242.26
-15%
242.47
+0%
101.92
-58%
-9.13
N/A
-170.42
-1 767%
-277.03
-63%
-323.96
-17%
-299.4
+8%
-162.77
+46%
-180.97
-11%
124.16
N/A
133.97
+8%
98.93
-26%

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 307,700+ 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.