D
Dongil Industries Co Ltd
KRX:004890
Dongil Industries Co Ltd
KRX:004890
Price:
38 750
KRW
-1.27%
Market Closed
Market Cap:
₩83.9B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
D
|
Dongil Industries Co Ltd
KRX:004890
|
KR |
|
John Wiley & Sons Inc
NYSE:WLYB
|
US |
|
W
|
Weibo Corp
HKEX:9898
|
CN |
|
Jiangxi Jovo Energy Co Ltd
SSE:605090
|
CN |
|
A
|
Angel Oak Mortgage Inc
NYSE:AOMR
|
US |
|
Wonderfi Technologies Inc
TSX:WNDR
|
CA |
|
Chenbro Micom Co Ltd
TWSE:8210
|
TW |
|
Pandora A/S
CSE:PNDORA
|
DK |
|
Asia Vital Components Co Ltd
TWSE:3017
|
TW |
|
Galaxy Entertainment Group Ltd
OTC:GXYEF
|
HK |
|
S
|
Shanghai Smith Adhesive New Material Co Ltd
SSE:603683
|
CN |
Income Statement
Earnings Waterfall
Dongil Industries Co Ltd
Dongil Industries Co Ltd
Income Statement
Dongil Industries Co Ltd
Dongil Industries Co Ltd
Currency: KRW
| 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
|
0
|
0
|
0
|
3
|
3
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
7
|
37
|
72
|
95
|
137
|
146
|
148
|
163
|
154
|
196
|
320
|
445
|
558
|
642
|
681
|
687
|
737
|
746
|
718
|
730
|
717
|
0
|
0
|
0
|
|
| Revenue |
483 995
N/A
|
505 360
+4%
|
518 167
+3%
|
527 102
+2%
|
511 056
-3%
|
498 454
-2%
|
476 264
-4%
|
460 380
-3%
|
438 641
-5%
|
414 546
-5%
|
405 022
-2%
|
386 503
-5%
|
379 858
-2%
|
374 940
-1%
|
370 876
-1%
|
372 152
+0%
|
364 150
-2%
|
353 895
-3%
|
332 958
-6%
|
317 096
-5%
|
308 237
-3%
|
292 078
-5%
|
296 633
+2%
|
292 504
-1%
|
304 359
+4%
|
330 066
+8%
|
344 284
+4%
|
369 390
+7%
|
379 064
+3%
|
389 464
+3%
|
389 584
+0%
|
387 446
-1%
|
391 030
+1%
|
381 758
-2%
|
379 179
-1%
|
372 534
-2%
|
354 691
-5%
|
358 886
+1%
|
338 856
-6%
|
326 845
-4%
|
333 283
+2%
|
338 172
+1%
|
378 275
+12%
|
417 118
+10%
|
464 419
+11%
|
488 083
+5%
|
515 660
+6%
|
516 970
+0%
|
498 051
-4%
|
479 835
-4%
|
458 059
-5%
|
456 987
0%
|
441 161
-3%
|
449 190
+2%
|
438 720
-2%
|
424 331
-3%
|
415 797
-2%
|
390 686
-6%
|
370 625
-5%
|
362 846
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(410 618)
|
(435 774)
|
(452 011)
|
(461 832)
|
(449 450)
|
(443 398)
|
(425 693)
|
(409 606)
|
(394 220)
|
(374 519)
|
(368 168)
|
(357 549)
|
(355 400)
|
(350 072)
|
(348 046)
|
(349 785)
|
(338 017)
|
(328 750)
|
(311 917)
|
(298 353)
|
(292 215)
|
(278 218)
|
(278 182)
|
(271 123)
|
(276 931)
|
(296 337)
|
(310 619)
|
(332 224)
|
(340 379)
|
(348 940)
|
(348 590)
|
(349 504)
|
(357 591)
|
(355 057)
|
(355 602)
|
(350 623)
|
(339 049)
|
(344 227)
|
(325 677)
|
(315 311)
|
(315 268)
|
(314 024)
|
(343 465)
|
(368 315)
|
(401 091)
|
(419 662)
|
(446 838)
|
(457 006)
|
(454 349)
|
(446 710)
|
(436 363)
|
(442 371)
|
(426 242)
|
(435 791)
|
(420 289)
|
(400 442)
|
(397 384)
|
(369 752)
|
(355 590)
|
(352 352)
|
|
| Gross Profit |
73 377
N/A
|
69 586
-5%
|
66 157
-5%
|
65 270
-1%
|
61 605
-6%
|
55 055
-11%
|
50 570
-8%
|
50 774
+0%
|
44 421
-13%
|
40 026
-10%
|
36 853
-8%
|
28 954
-21%
|
24 457
-16%
|
24 869
+2%
|
22 831
-8%
|
22 367
-2%
|
26 133
+17%
|
25 145
-4%
|
21 042
-16%
|
18 744
-11%
|
16 022
-15%
|
13 860
-13%
|
18 450
+33%
|
21 381
+16%
|
27 428
+28%
|
33 729
+23%
|
33 664
0%
|
37 164
+10%
|
38 685
+4%
|
40 524
+5%
|
40 995
+1%
|
37 943
-7%
|
33 440
-12%
|
26 700
-20%
|
23 576
-12%
|
21 911
-7%
|
15 643
-29%
|
14 661
-6%
|
13 181
-10%
|
11 535
-12%
|
18 015
+56%
|
24 149
+34%
|
34 810
+44%
|
48 803
+40%
|
63 328
+30%
|
68 420
+8%
|
68 822
+1%
|
59 963
-13%
|
43 701
-27%
|
33 124
-24%
|
21 697
-34%
|
14 616
-33%
|
14 919
+2%
|
13 399
-10%
|
18 431
+38%
|
23 889
+30%
|
18 413
-23%
|
20 934
+14%
|
15 035
-28%
|
10 494
-30%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(16 270)
|
(16 498)
|
(17 186)
|
(17 731)
|
(18 261)
|
(18 500)
|
(17 943)
|
(17 743)
|
(16 931)
|
(16 398)
|
(17 409)
|
(17 598)
|
(18 263)
|
(18 237)
|
(17 192)
|
(16 280)
|
(15 715)
|
(14 882)
|
(15 032)
|
(15 178)
|
(14 058)
|
(13 944)
|
(14 011)
|
(13 285)
|
(15 149)
|
(15 632)
|
(15 348)
|
(16 177)
|
(15 223)
|
(15 690)
|
(15 869)
|
(16 118)
|
(16 135)
|
(15 895)
|
(16 518)
|
(16 590)
|
(16 621)
|
(17 182)
|
(16 397)
|
(16 419)
|
(16 032)
|
(16 119)
|
(17 782)
|
(18 421)
|
(21 279)
|
(21 684)
|
(22 305)
|
(22 425)
|
(21 110)
|
(21 117)
|
(20 492)
|
(20 086)
|
(19 158)
|
(19 398)
|
(19 912)
|
(20 414)
|
(22 571)
|
(21 814)
|
(20 751)
|
(20 535)
|
|
| Selling, General & Administrative |
(15 373)
|
(17 000)
|
(17 689)
|
(18 234)
|
(16 847)
|
(18 499)
|
(17 942)
|
(17 379)
|
(15 539)
|
(16 012)
|
(17 023)
|
(17 211)
|
(16 896)
|
(17 200)
|
(15 816)
|
(14 942)
|
(14 368)
|
(13 715)
|
(14 054)
|
(14 398)
|
(13 511)
|
(13 494)
|
(13 641)
|
(13 059)
|
(15 015)
|
(15 508)
|
(15 229)
|
(16 061)
|
(15 100)
|
(15 548)
|
(15 714)
|
(15 949)
|
(15 966)
|
(15 727)
|
(16 245)
|
(16 222)
|
(16 002)
|
(16 417)
|
(15 672)
|
(15 689)
|
(15 487)
|
(15 578)
|
(17 243)
|
(17 927)
|
(20 794)
|
(21 267)
|
(21 886)
|
(21 953)
|
(20 552)
|
(20 544)
|
(19 768)
|
(19 369)
|
(18 418)
|
(18 642)
|
(19 170)
|
(19 465)
|
(21 377)
|
(20 590)
|
(19 652)
|
(19 681)
|
|
| Research & Development |
(670)
|
0
|
0
|
0
|
(753)
|
0
|
0
|
(202)
|
(723)
|
0
|
0
|
(226)
|
(726)
|
(556)
|
(734)
|
(700)
|
(719)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(79)
|
(148)
|
(255)
|
(343)
|
(273)
|
(252)
|
(162)
|
(165)
|
(169)
|
(126)
|
(113)
|
(30)
|
0
|
(49)
|
(121)
|
(145)
|
(278)
|
(272)
|
(290)
|
(308)
|
(296)
|
(508)
|
(755)
|
(793)
|
0
|
0
|
|
| Depreciation & Amortization |
(228)
|
0
|
0
|
0
|
(661)
|
0
|
0
|
(161)
|
(669)
|
0
|
0
|
(162)
|
(642)
|
(483)
|
(643)
|
(638)
|
(628)
|
(617)
|
(607)
|
(600)
|
(547)
|
(436)
|
(321)
|
(202)
|
(134)
|
(123)
|
(115)
|
(111)
|
(123)
|
(138)
|
(154)
|
(168)
|
(169)
|
(168)
|
(193)
|
(220)
|
(365)
|
(421)
|
(452)
|
(478)
|
(382)
|
(375)
|
(369)
|
(368)
|
(372)
|
(384)
|
(402)
|
(423)
|
(438)
|
(446)
|
(446)
|
(444)
|
(450)
|
(448)
|
(446)
|
(442)
|
(439)
|
(431)
|
(427)
|
(424)
|
|
| Other Operating Expenses |
0
|
503
|
503
|
503
|
0
|
0
|
0
|
0
|
0
|
(386)
|
(386)
|
0
|
0
|
0
|
0
|
0
|
0
|
(550)
|
(371)
|
(180)
|
0
|
(14)
|
(49)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(17)
|
0
|
0
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(672)
|
(429)
|
|
| Operating Income |
57 107
N/A
|
53 089
-7%
|
48 971
-8%
|
47 540
-3%
|
43 345
-9%
|
36 557
-16%
|
32 629
-11%
|
33 032
+1%
|
27 490
-17%
|
23 629
-14%
|
19 445
-18%
|
11 357
-42%
|
6 194
-45%
|
6 632
+7%
|
5 639
-15%
|
6 087
+8%
|
10 419
+71%
|
10 264
-1%
|
6 011
-41%
|
3 568
-41%
|
1 964
-45%
|
(83)
N/A
|
4 440
N/A
|
8 096
+82%
|
12 280
+52%
|
18 097
+47%
|
18 317
+1%
|
20 988
+15%
|
23 462
+12%
|
24 834
+6%
|
25 125
+1%
|
21 824
-13%
|
17 304
-21%
|
10 804
-38%
|
7 058
-35%
|
5 320
-25%
|
(979)
N/A
|
(2 521)
-158%
|
(3 217)
-28%
|
(4 884)
-52%
|
1 983
N/A
|
8 029
+305%
|
17 028
+112%
|
30 383
+78%
|
42 049
+38%
|
46 737
+11%
|
46 517
0%
|
37 539
-19%
|
22 591
-40%
|
12 008
-47%
|
1 205
-90%
|
(5 470)
N/A
|
(4 239)
+23%
|
(5 999)
-42%
|
(1 481)
+75%
|
3 475
N/A
|
(4 159)
N/A
|
(880)
+79%
|
(5 716)
-549%
|
(10 041)
-76%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
4 129
|
4 517
|
5 363
|
5 226
|
3 986
|
7 077
|
8 057
|
9 123
|
9 296
|
6 542
|
5 500
|
5 575
|
7 990
|
6 809
|
5 392
|
4 322
|
2 745
|
1 650
|
1 765
|
1 835
|
3 177
|
4 570
|
5 896
|
5 817
|
5 351
|
5 455
|
5 078
|
6 281
|
6 102
|
6 414
|
5 766
|
5 006
|
4 363
|
3 811
|
3 985
|
3 944
|
5 100
|
4 651
|
5 399
|
7 429
|
6 750
|
8 878
|
12 514
|
13 543
|
13 250
|
12 694
|
7 361
|
8 948
|
3 675
|
8 442
|
5 018
|
4 310
|
8 195
|
2 671
|
9 284
|
9 215
|
30 495
|
27 670
|
27 755
|
25 272
|
|
| Non-Reccuring Items |
(88)
|
0
|
0
|
0
|
(278)
|
0
|
0
|
(23)
|
(204)
|
0
|
0
|
(23)
|
(91)
|
41
|
18
|
18
|
(92)
|
(68)
|
(10)
|
(11)
|
(97)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
15
|
15
|
18
|
0
|
0
|
0
|
0
|
0
|
(903)
|
(1 707)
|
(8 191)
|
(8 074)
|
(7 114)
|
(7 766)
|
|
| Gain/Loss on Disposition of Assets |
(121)
|
0
|
0
|
0
|
45
|
0
|
0
|
6
|
29
|
0
|
0
|
15
|
267
|
27
|
27
|
1 244
|
1 249
|
1 233
|
1 174
|
(53)
|
(64)
|
(58)
|
(45)
|
(58)
|
(54)
|
80
|
0
|
134
|
120
|
(42)
|
(42)
|
(35)
|
(14)
|
14
|
15
|
0
|
(17)
|
0
|
(17)
|
(17)
|
3
|
3
|
3
|
0
|
(14)
|
0
|
(14)
|
(0)
|
(679)
|
0
|
(680)
|
(660)
|
56
|
121
|
136
|
128
|
157
|
40
|
0
|
0
|
|
| Total Other Income |
2 585
|
1 595
|
1 919
|
(775)
|
1 664
|
787
|
(60)
|
667
|
1 244
|
602
|
2 243
|
2 342
|
467
|
1 979
|
925
|
685
|
39
|
(102)
|
(264)
|
(405)
|
495
|
494
|
416
|
454
|
(167)
|
(194)
|
283
|
166
|
600
|
595
|
318
|
375
|
(636)
|
(523)
|
(483)
|
(440)
|
1 121
|
1 301
|
1 344
|
1 378
|
1 106
|
1 040
|
1 539
|
1 692
|
1 992
|
2 059
|
2 115
|
2 220
|
3 148
|
3 014
|
3 340
|
4 379
|
(3 759)
|
(4 400)
|
(4 123)
|
(5 343)
|
(354)
|
(243)
|
(190)
|
(1 052)
|
|
| Pre-Tax Income |
63 612
N/A
|
59 201
-7%
|
56 253
-5%
|
51 991
-8%
|
48 762
-6%
|
44 419
-9%
|
40 624
-9%
|
42 803
+5%
|
37 855
-12%
|
30 773
-19%
|
27 188
-12%
|
19 266
-29%
|
14 827
-23%
|
15 488
+4%
|
12 001
-23%
|
12 356
+3%
|
14 359
+16%
|
12 976
-10%
|
8 674
-33%
|
4 934
-43%
|
5 475
+11%
|
4 921
-10%
|
10 706
+118%
|
14 309
+34%
|
17 409
+22%
|
23 438
+35%
|
23 678
+1%
|
27 568
+16%
|
30 283
+10%
|
31 800
+5%
|
31 167
-2%
|
27 170
-13%
|
21 017
-23%
|
14 106
-33%
|
10 574
-25%
|
8 824
-17%
|
5 225
-41%
|
3 431
-34%
|
3 508
+2%
|
3 905
+11%
|
9 843
+152%
|
17 950
+82%
|
31 084
+73%
|
45 618
+47%
|
57 274
+26%
|
61 489
+7%
|
55 994
-9%
|
48 721
-13%
|
28 752
-41%
|
23 463
-18%
|
8 883
-62%
|
2 558
-71%
|
254
-90%
|
(7 607)
N/A
|
2 913
N/A
|
5 768
+98%
|
17 949
+211%
|
18 513
+3%
|
14 736
-20%
|
6 413
-56%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(14 704)
|
(13 605)
|
(12 868)
|
(11 885)
|
(10 641)
|
(9 554)
|
(8 718)
|
(9 953)
|
(8 961)
|
(8 904)
|
(9 055)
|
(6 505)
|
(5 528)
|
(4 142)
|
(2 211)
|
(2 317)
|
(3 148)
|
(2 891)
|
(1 885)
|
(1 096)
|
(1 272)
|
(1 103)
|
(2 522)
|
(3 317)
|
(3 975)
|
(5 372)
|
(5 353)
|
(6 289)
|
(6 936)
|
(7 304)
|
(7 239)
|
(6 281)
|
(5 362)
|
(3 346)
|
(2 473)
|
(2 082)
|
(1 475)
|
(1 481)
|
(1 257)
|
(1 292)
|
(1 828)
|
(3 459)
|
(7 010)
|
(10 441)
|
(13 493)
|
(14 823)
|
(13 277)
|
(11 493)
|
(6 907)
|
(5 388)
|
(1 835)
|
(703)
|
(1 329)
|
107
|
(1 842)
|
(2 141)
|
(3 382)
|
(3 318)
|
(3 030)
|
(1 297)
|
|
| Income from Continuing Operations |
48 909
|
45 596
|
43 386
|
40 107
|
38 121
|
34 867
|
31 907
|
32 851
|
28 895
|
21 869
|
18 133
|
12 761
|
9 299
|
11 346
|
9 789
|
10 038
|
11 211
|
10 085
|
6 790
|
3 839
|
4 203
|
3 819
|
8 185
|
10 993
|
13 434
|
18 066
|
18 325
|
21 279
|
23 347
|
24 496
|
23 928
|
20 889
|
15 655
|
10 761
|
8 101
|
6 742
|
3 751
|
1 949
|
2 250
|
2 611
|
8 015
|
14 489
|
24 073
|
35 177
|
43 781
|
46 666
|
42 717
|
37 228
|
21 845
|
18 075
|
7 047
|
1 855
|
(1 076)
|
(7 500)
|
1 071
|
3 627
|
14 567
|
15 195
|
11 706
|
5 116
|
|
| Net Income (Common) |
48 909
N/A
|
45 596
-7%
|
43 386
-5%
|
40 107
-8%
|
38 121
-5%
|
34 867
-9%
|
31 907
-8%
|
32 851
+3%
|
28 895
-12%
|
21 869
-24%
|
18 133
-17%
|
12 761
-30%
|
9 299
-27%
|
11 346
+22%
|
9 789
-14%
|
10 038
+3%
|
11 211
+12%
|
10 085
-10%
|
6 790
-33%
|
3 839
-43%
|
4 203
+9%
|
3 819
-9%
|
8 185
+114%
|
10 993
+34%
|
13 434
+22%
|
18 066
+34%
|
18 325
+1%
|
21 279
+16%
|
23 347
+10%
|
24 496
+5%
|
23 928
-2%
|
20 889
-13%
|
15 655
-25%
|
10 761
-31%
|
8 101
-25%
|
6 742
-17%
|
3 751
-44%
|
1 949
-48%
|
2 250
+15%
|
2 611
+16%
|
8 015
+207%
|
14 489
+81%
|
24 073
+66%
|
35 177
+46%
|
43 781
+24%
|
46 666
+7%
|
42 717
-8%
|
37 228
-13%
|
21 845
-41%
|
18 075
-17%
|
7 047
-61%
|
1 855
-74%
|
(1 076)
N/A
|
(7 500)
-597%
|
1 071
N/A
|
3 627
+239%
|
14 567
+302%
|
15 195
+4%
|
11 706
-23%
|
5 116
-56%
|
|
| EPS (Diluted) |
24 454.5
N/A
|
22 798
-7%
|
21 693
-5%
|
20 053.5
-8%
|
19 060.5
-5%
|
17 433.5
-9%
|
15 953.5
-8%
|
16 425.5
+3%
|
14 447.5
-12%
|
10 934.5
-24%
|
9 066.5
-17%
|
6 380.5
-30%
|
4 649.5
-27%
|
5 673
+22%
|
4 894.5
-14%
|
5 019
+3%
|
5 605.5
+12%
|
5 042.5
-10%
|
3 395
-33%
|
1 919.5
-43%
|
2 101.5
+9%
|
1 909.5
-9%
|
4 092.5
+114%
|
5 496.5
+34%
|
6 717
+22%
|
9 033
+34%
|
9 162.5
+1%
|
10 639.5
+16%
|
11 673.5
+10%
|
12 248
+5%
|
11 964
-2%
|
10 444.5
-13%
|
7 827.5
-25%
|
5 380.5
-31%
|
4 050.5
-25%
|
3 371
-17%
|
1 875.5
-44%
|
974.5
-48%
|
1 125
+15%
|
1 305.5
+16%
|
4 007.5
+207%
|
6 688.94
+67%
|
11 113.75
+66%
|
16 239.86
+46%
|
20 212.19
+24%
|
21 543.93
+7%
|
19 720.88
-8%
|
17 186.87
-13%
|
10 085.06
-41%
|
7 453.09
-26%
|
3 253.56
-56%
|
856.56
-74%
|
-496.61
N/A
|
-3 462.45
-597%
|
494.33
N/A
|
1 674.52
+239%
|
6 724.88
+302%
|
7 022.69
+4%
|
5 461.42
-22%
|
2 389.16
-56%
|
|
Switch to:
Switch to:
See Also
Discover More
