First Time Loading...

Nongshim Co Ltd
KRX:004370

Watchlist Manager
Nongshim Co Ltd Logo
Nongshim Co Ltd
KRX:004370
Watchlist
Price: 414 500 KRW
Updated: May 22, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3.4T
+1%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+29%
5 Years
+52%
7 Years
+54%
10 Years
+63%
212.1B
-3%
Operating Income
Growth Rates:
1 Year
+89%
3 Years
+32%
5 Years
+139%
7 Years
+136%
10 Years
+129%
171.9B
-3%
Net Income
Growth Rates:
1 Year
+48%
3 Years
+16%
5 Years
+104%
7 Years
-14%
10 Years
+94%

Earnings Waterfall
Nongshim Co Ltd

Revenue
3.4T KRW
Cost of Revenue
-2.4T KRW
Gross Profit
1T KRW
Operating Expenses
-823.2B KRW
Operating Income
212.1B KRW
Other Expenses
-40.2B KRW
Net Income
171.9B KRW

Income Statement
Nongshim Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
2 086 652
N/A
2 096 953
+0%
2 090 933
0%
2 071 208
-1%
2 041 703
-1%
2 039 386
0%
2 078 502
+2%
2 136 390
+3%
2 181 624
+2%
2 209 812
+1%
2 207 562
0%
2 209 309
+0%
2 217 015
+0%
2 204 250
-1%
2 213 324
+0%
2 237 280
+1%
2 208 261
-1%
2 215 961
+0%
2 212 436
0%
2 206 788
0%
2 236 436
+1%
2 261 939
+1%
2 297 340
+2%
2 321 197
+1%
2 343 943
+1%
2 443 051
+4%
2 542 899
+4%
2 604 488
+2%
2 639 796
+1%
2 586 533
-2%
2 566 431
-1%
2 587 948
+1%
2 662 983
+3%
2 764 871
+4%
2 873 118
+4%
3 013 131
+5%
3 129 065
+4%
3 253 147
+4%
3 334 505
+3%
3 377 410
+1%
3 410 559
+1%
Gross Profit
Cost of Revenue
(1 500 535)
(1 505 413)
(1 498 369)
(1 477 943)
(1 456 355)
(1 450 626)
(1 468 415)
(1 493 256)
(1 509 623)
(1 517 989)
(1 507 440)
(1 502 716)
(1 503 711)
(1 484 707)
(1 485 868)
(1 493 432)
(1 473 891)
(1 489 034)
(1 509 021)
(1 527 267)
(1 564 693)
(1 588 332)
(1 614 286)
(1 632 215)
(1 626 034)
(1 678 462)
(1 728 404)
(1 767 582)
(1 802 600)
(1 785 712)
(1 776 148)
(1 789 457)
(1 844 871)
(1 923 862)
(2 030 588)
(2 156 913)
(2 229 503)
(2 304 317)
(2 320 746)
(2 323 360)
(2 375 320)
Gross Profit
586 117
N/A
591 539
+1%
592 563
+0%
593 264
+0%
585 348
-1%
588 760
+1%
610 087
+4%
643 134
+5%
672 001
+4%
691 823
+3%
700 122
+1%
706 593
+1%
713 305
+1%
719 543
+1%
727 455
+1%
743 846
+2%
734 369
-1%
726 925
-1%
703 415
-3%
679 521
-3%
671 743
-1%
673 607
+0%
683 053
+1%
688 982
+1%
717 908
+4%
764 588
+7%
814 494
+7%
836 904
+3%
837 196
+0%
800 821
-4%
790 283
-1%
798 492
+1%
818 112
+2%
841 008
+3%
842 531
+0%
856 217
+2%
899 563
+5%
948 829
+5%
1 013 759
+7%
1 054 051
+4%
1 035 240
-2%
Operating Income
Operating Expenses
(493 513)
(496 071)
(500 999)
(503 548)
(511 805)
(520 787)
(527 799)
(538 630)
(553 713)
(568 810)
(588 883)
(610 124)
(623 601)
(629 796)
(631 871)
(639 691)
(637 986)
(628 598)
(616 872)
(602 591)
(583 183)
(587 843)
(595 554)
(604 634)
(639 093)
(653 807)
(670 527)
(682 187)
(676 898)
(675 790)
(689 360)
(697 770)
(711 972)
(728 855)
(743 401)
(758 903)
(787 390)
(807 225)
(822 710)
(834 627)
(823 175)
Selling, General & Administrative
(475 934)
(470 020)
(466 171)
(469 258)
(477 605)
(486 900)
(494 625)
(505 172)
(519 566)
(533 892)
(553 170)
(574 789)
(588 686)
(594 648)
(596 894)
(604 346)
(602 757)
(594 150)
(582 291)
(568 007)
(548 137)
(552 055)
(559 073)
(567 505)
(600 552)
(614 306)
(630 316)
(641 365)
(634 168)
(632 215)
(644 850)
(652 137)
(667 449)
(683 288)
(695 522)
(710 403)
(740 620)
(762 900)
(771 405)
(780 283)
(776 538)
Research & Development
(2 297)
(3 459)
(4 903)
(5 097)
(5 110)
(5 041)
(4 689)
(5 010)
(5 775)
(6 206)
(6 684)
(6 368)
(5 897)
(6 183)
(5 987)
(6 087)
(5 843)
(5 111)
(5 128)
(5 041)
(5 250)
(5 578)
(5 674)
(5 580)
(5 522)
(5 223)
(4 992)
(5 103)
(4 995)
(5 030)
(5 079)
(5 069)
(5 202)
(5 919)
(6 155)
(6 343)
(6 531)
(6 079)
(6 137)
(6 527)
(6 558)
Depreciation & Amortization
(15 281)
(22 591)
(29 924)
(29 193)
(29 089)
(28 847)
(28 487)
(28 450)
(28 372)
(28 713)
(29 029)
(28 967)
(29 019)
(28 957)
(28 989)
(29 257)
(29 386)
(29 338)
(29 455)
(29 545)
(29 796)
(30 211)
(30 807)
(31 548)
(33 018)
(34 277)
(35 217)
(35 717)
(37 735)
(38 544)
(39 431)
(40 566)
(39 321)
(39 649)
(41 724)
(42 157)
(40 238)
(38 247)
(45 167)
(47 817)
(40 079)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
(8)
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
92 603
N/A
95 467
+3%
91 564
-4%
89 716
-2%
73 543
-18%
67 973
-8%
82 288
+21%
104 504
+27%
118 288
+13%
123 013
+4%
111 239
-10%
96 469
-13%
89 703
-7%
89 747
+0%
95 585
+7%
104 156
+9%
96 384
-7%
98 327
+2%
86 541
-12%
76 928
-11%
88 560
+15%
85 763
-3%
87 499
+2%
84 348
-4%
78 816
-7%
110 782
+41%
143 969
+30%
154 720
+7%
160 297
+4%
125 032
-22%
100 923
-19%
100 721
0%
106 140
+5%
112 153
+6%
99 130
-12%
97 314
-2%
112 173
+15%
141 604
+26%
191 049
+35%
219 424
+15%
212 065
-3%
Pre-Tax Income
Interest Income Expense
12 840
14 743
20 497
12 099
7 253
6 994
3 457
(544)
2 325
3 576
4 852
11 354
8 041
9 139
8 563
7 459
10 987
10 315
9 472
8 014
8 161
8 067
8 382
5 808
8 682
1 873
4 610
13 718
14 853
21 094
18 396
12 312
8 401
8 478
8 334
11 155
8 108
9 998
12 642
12 937
18 919
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
7
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
(3 777)
Gain/Loss on Disposition of Assets
210
789
469
912
4 419
3 835
24 453
23 954
20 372
20 380
233
1 784
2 563
2 472
2 286
1 140
316
391
403
32
(1)
(5)
(29)
(96)
(2 611)
(2 476)
(2 410)
(2 133)
361
226
3 045
3 252
3 324
3 622
(6 426)
(6 921)
(6 970)
(7 295)
154
225
366
Total Other Income
12 407
11 956
11 614
11 050
12 115
11 629
11 268
12 100
12 541
130 874
133 961
133 442
132 986
15 892
13 029
13 180
11 747
12 022
13 637
13 872
15 602
14 957
16 896
18 594
18 604
20 040
18 473
15 626
15 041
17 478
15 991
17 935
18 952
17 517
51 426
50 131
45 529
41 906
7 010
9 210
3 555
Pre-Tax Income
118 060
N/A
122 956
+4%
124 145
+1%
113 777
-8%
97 330
-14%
90 430
-7%
121 465
+34%
140 013
+15%
153 525
+10%
277 851
+81%
250 286
-10%
243 049
-3%
233 293
-4%
117 248
-50%
119 463
+2%
125 933
+5%
119 434
-5%
121 054
+1%
110 053
-9%
98 847
-10%
112 322
+14%
108 783
-3%
112 749
+4%
108 654
-4%
103 492
-5%
130 219
+26%
164 641
+26%
181 930
+11%
190 552
+5%
163 828
-14%
138 354
-16%
134 219
-3%
136 817
+2%
141 771
+4%
152 464
+8%
151 680
-1%
158 841
+5%
186 213
+17%
210 855
+13%
241 796
+15%
231 128
-4%
Net Income
Tax Provision
(31 164)
(31 887)
(32 732)
(30 320)
(32 875)
(31 555)
(38 218)
(42 685)
(36 113)
(40 099)
(34 186)
(33 065)
(34 064)
(31 981)
(33 223)
(33 749)
(28 748)
(28 011)
(25 223)
(23 516)
(28 021)
(27 472)
(34 405)
(33 732)
(32 423)
(39 414)
(42 070)
(45 944)
(41 504)
(34 592)
(27 278)
(27 361)
(37 180)
(38 208)
(39 159)
(35 411)
(42 807)
(49 038)
(56 640)
(65 829)
(59 659)
Income from Continuing Operations
86 897
91 070
91 414
83 458
64 455
58 876
83 248
97 329
117 412
237 752
216 100
209 985
199 230
85 268
86 241
92 184
90 686
93 043
84 829
75 330
84 302
81 310
78 344
74 922
71 069
90 805
122 572
135 988
149 048
129 240
111 078
106 861
99 637
103 563
113 305
116 268
116 034
137 175
154 215
175 967
171 469
Income to Minority Interest
1 500
1 197
1 314
1 090
548
268
(72)
(170)
(74)
(25)
(78)
(41)
60
(54)
226
207
(25)
(32)
(77)
(79)
(9)
(40)
(97)
(10)
(73)
(106)
(318)
(414)
(537)
(469)
(293)
(120)
191
301
13
11
89
309
545
450
435
Net Income (Common)
88 396
N/A
92 266
+4%
92 727
+0%
84 547
-9%
65 003
-23%
59 143
-9%
83 175
+41%
97 158
+17%
117 338
+21%
237 727
+103%
216 022
-9%
209 944
-3%
199 290
-5%
85 213
-57%
86 466
+1%
92 389
+7%
90 661
-2%
93 009
+3%
84 750
-9%
75 251
-11%
84 292
+12%
81 271
-4%
78 248
-4%
74 912
-4%
70 995
-5%
90 699
+28%
122 253
+35%
135 573
+11%
148 511
+10%
128 768
-13%
110 783
-14%
106 739
-4%
99 828
-6%
103 864
+4%
113 317
+9%
116 279
+3%
116 122
0%
137 483
+18%
154 760
+13%
176 417
+14%
171 905
-3%
EPS (Diluted)
14 732.66
N/A
15 377.66
+4%
15 454.5
+0%
14 091.16
-9%
10 833.83
-23%
9 857.16
-9%
13 862.5
+41%
16 193
+17%
19 556.33
+21%
39 621.16
+103%
36 003.66
-9%
34 990.66
-3%
33 215
-5%
14 202.16
-57%
14 411
+1%
15 398.16
+7%
15 110.16
-2%
15 501.5
+3%
14 125
-9%
12 541.83
-11%
14 048.66
+12%
13 545.16
-4%
13 041.33
-4%
12 485.33
-4%
11 832.5
-5%
15 116.5
+28%
20 375.5
+35%
22 595.5
+11%
24 751.83
+10%
21 461.33
-13%
19 157.99
-11%
18 458.51
-4%
17 263.44
-6%
17 961.48
+4%
19 596.16
+9%
20 108.41
+3%
20 081.21
0%
23 775.23
+18%
26 762.91
+13%
30 508.11
+14%
29 727.78
-3%

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
Join more than 139,400+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.