F&F Holdings Co Ltd
KRX:007700

Watchlist Manager
F&F Holdings Co Ltd Logo
F&F Holdings Co Ltd
KRX:007700
Watchlist
Price: 18 610 KRW -0.43% Market Closed
Market Cap: 727.8B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+24%
5Y
+162%
10Y
+472%
Operating Income
+
3Y
-6%
5Y
+232%
10Y
+2 357%
Net Income
+
3Y
+4%
5Y
-4%
10Y
+539%

Earnings Waterfall
F&F Holdings Co Ltd

Revenue
1.9T KRW
Cost of Revenue
-650B KRW
Gross Profit
1.2T KRW
Operating Expenses
-832.6B KRW
Operating Income
400.3B KRW
Other Expenses
-301.3B KRW
Net Income
99B KRW

Income Statement
F&F Holdings Co Ltd

Rotate your device to view
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
Revenue
Interest Expense
986
1 190
1 295
1 415
1 571
1 817
1 916
1 992
2 055
2 080
2 184
2 212
2 069
1 906
0
0
1 139
112
0
0
187
0
0
0
30
45
0
0
39
434
1 114
1 870
2 579
2 821
2 827
2 700
2 561
2 324
1 937
1 454
960
544
257
119
36
0
0
18
57
275
743
1 071
1 393
1 277
0
790
1 472
856
897
1 163
2 962
2 861
5 055
7 364
10 436
10 384
11 421
11 199
11 570
9 947
8 452
7 408
7 363
7 739
0
Revenue
213 421
N/A
205 433
-4%
198 567
-3%
201 518
+1%
178 853
-11%
181 494
+1%
181 956
+0%
178 108
-2%
190 368
+7%
189 068
-1%
182 952
-3%
182 676
0%
184 997
+1%
188 637
+2%
195 649
+4%
201 816
+3%
209 972
+4%
216 174
+3%
218 897
+1%
222 968
+2%
218 168
-2%
213 872
-2%
210 470
-2%
205 933
-2%
200 763
-3%
192 876
-4%
195 651
+1%
201 345
+3%
222 378
+10%
241 054
+8%
252 312
+5%
265 781
+5%
301 413
+13%
317 068
+5%
329 183
+4%
339 337
+3%
370 012
+9%
383 532
+4%
396 140
+3%
410 257
+4%
438 980
+7%
459 761
+5%
477 648
+4%
488 392
+2%
560 518
+15%
581 041
+4%
626 010
+8%
663 101
+6%
668 349
+1%
697 813
+4%
751 389
+8%
827 884
+10%
910 337
+10%
752 240
-17%
717 785
-5%
661 200
-8%
837 616
+27%
679 646
-19%
529 678
-22%
515 259
-3%
727 126
+41%
1 165 345
+60%
1 520 259
+30%
1 818 595
+20%
1 816 815
0%
1 878 393
+3%
1 912 774
+2%
1 965 282
+3%
1 986 297
+1%
1 994 674
+0%
1 980 174
-1%
1 935 317
-2%
1 898 302
-2%
1 895 850
0%
1 882 935
-1%
Gross Profit
Cost of Revenue
(81 665)
(78 626)
(79 010)
(81 451)
(70 943)
(71 229)
(68 233)
(65 474)
(76 690)
(78 533)
(78 616)
(79 363)
(70 184)
(70 195)
(72 650)
(74 068)
(76 877)
(78 551)
(80 174)
(82 413)
(85 502)
(84 054)
(83 151)
(84 206)
(86 669)
(81 356)
(82 717)
(84 831)
(90 517)
(98 397)
(100 582)
(101 359)
(119 823)
(127 773)
(134 427)
(142 544)
(157 617)
(165 263)
(173 450)
(183 863)
(183 381)
(184 441)
(183 680)
(176 241)
(192 231)
(195 745)
(207 494)
(219 349)
(228 055)
(239 229)
(256 591)
(276 992)
(293 362)
(240 749)
(226 879)
(210 926)
(270 776)
(221 847)
(177 423)
(165 485)
(210 210)
(332 101)
(439 755)
(530 392)
(537 890)
(570 067)
(576 860)
(609 909)
(637 547)
(655 870)
(654 408)
(657 710)
(647 452)
(650 722)
(650 008)
Gross Profit
131 756
N/A
126 807
-4%
119 557
-6%
120 068
+0%
107 910
-10%
110 264
+2%
113 722
+3%
112 633
-1%
113 678
+1%
110 536
-3%
104 337
-6%
103 314
-1%
114 813
+11%
118 441
+3%
122 998
+4%
127 747
+4%
133 095
+4%
137 624
+3%
138 724
+1%
140 556
+1%
132 666
-6%
129 818
-2%
127 319
-2%
121 727
-4%
114 094
-6%
111 520
-2%
112 934
+1%
116 514
+3%
131 861
+13%
142 657
+8%
151 730
+6%
164 422
+8%
181 590
+10%
189 295
+4%
194 756
+3%
196 793
+1%
212 395
+8%
218 270
+3%
222 690
+2%
226 395
+2%
255 599
+13%
275 319
+8%
293 969
+7%
312 151
+6%
368 288
+18%
385 296
+5%
418 514
+9%
443 750
+6%
440 294
-1%
458 582
+4%
494 797
+8%
550 891
+11%
616 975
+12%
511 491
-17%
490 907
-4%
450 275
-8%
566 840
+26%
457 801
-19%
352 256
-23%
349 775
-1%
516 917
+48%
833 245
+61%
1 080 504
+30%
1 288 203
+19%
1 278 925
-1%
1 308 326
+2%
1 335 914
+2%
1 355 373
+1%
1 348 750
0%
1 338 804
-1%
1 325 766
-1%
1 277 607
-4%
1 250 850
-2%
1 245 127
0%
1 232 928
-1%
Operating Income
Operating Expenses
(108 763)
(105 736)
(101 181)
(101 880)
(91 199)
(90 770)
(93 663)
(92 958)
(97 803)
(98 300)
(96 077)
(93 867)
(96 933)
(99 414)
(99 234)
(97 927)
(105 965)
(104 557)
(100 360)
(107 612)
(112 364)
(112 893)
(112 278)
(110 128)
(107 087)
(104 708)
(109 399)
(112 858)
(124 672)
(134 894)
(141 969)
(154 267)
(169 518)
(175 188)
(178 466)
(181 363)
(193 636)
(197 918)
(199 587)
(199 548)
(209 977)
(219 644)
(229 070)
(238 584)
(270 172)
(283 909)
(310 049)
(335 138)
(348 838)
(366 090)
(392 755)
(433 939)
(466 238)
(382 604)
(370 406)
(349 613)
(444 261)
(351 765)
(264 460)
(230 902)
(307 730)
(477 082)
(652 791)
(774 401)
(792 693)
(817 701)
(820 154)
(827 438)
(834 358)
(840 761)
(845 662)
(840 744)
(834 483)
(838 129)
(832 587)
Selling, General & Administrative
(104 538)
(101 589)
(97 100)
(97 890)
(87 515)
(86 994)
(89 547)
(88 531)
(92 831)
(93 185)
(91 028)
(88 842)
(91 915)
(94 455)
(97 044)
(102 256)
(102 103)
(110 667)
(111 443)
(113 658)
(107 651)
(111 898)
(111 877)
(109 599)
(102 780)
(104 116)
(108 294)
(111 753)
(120 696)
(133 821)
(138 770)
(149 904)
(164 181)
(169 415)
(173 893)
(174 839)
(187 526)
(191 837)
(193 578)
(193 705)
(204 303)
(213 939)
(223 159)
(232 268)
(263 522)
(278 768)
(308 856)
(331 010)
(340 092)
(350 443)
(370 149)
(405 898)
(437 213)
(359 541)
(345 629)
(323 637)
(409 333)
(324 779)
(245 357)
(215 142)
(294 488)
(452 182)
(598 284)
(703 379)
(708 763)
(717 824)
(725 454)
(728 762)
(730 930)
(732 930)
(732 948)
(722 099)
(712 162)
(712 054)
(705 968)
Depreciation & Amortization
(4 226)
(4 147)
(4 081)
(3 989)
(3 684)
(3 773)
(4 113)
(4 425)
(4 972)
(5 116)
(5 051)
(5 026)
(5 018)
(5 101)
0
0
(4 514)
(1 154)
0
0
(4 713)
0
0
0
(4 307)
(2 109)
0
0
(3 976)
(2 077)
(3 199)
(4 362)
(5 337)
(5 772)
(6 165)
(6 524)
(6 110)
(6 082)
(6 010)
(5 845)
(5 675)
(5 706)
(5 912)
(6 316)
(6 651)
0
0
(4 128)
(8 745)
(9 475)
(16 434)
(21 497)
(29 025)
(23 062)
(24 776)
(25 974)
(34 928)
(26 985)
(18 991)
(16 066)
(13 242)
(25 356)
(54 924)
(71 022)
(83 930)
(99 877)
(94 700)
(98 676)
(103 428)
(107 831)
(112 714)
(118 532)
(122 321)
(126 075)
(126 618)
Other Operating Expenses
0
0
0
0
0
(3)
(3)
0
0
0
0
0
0
142
(2 190)
4 329
653
7 264
11 083
6 046
0
(995)
(401)
(529)
0
1 517
(1 105)
(1 105)
0
1 004
0
0
0
0
1 592
0
0
0
0
0
0
0
0
0
0
(5 141)
(1 193)
0
0
(6 172)
(6 172)
(6 544)
0
0
0
0
0
0
(113)
305
0
456
417
0
0
0
0
0
0
0
0
(113)
0
0
0
Operating Income
22 992
N/A
21 070
-8%
18 375
-13%
18 187
-1%
16 711
-8%
19 495
+17%
20 060
+3%
19 676
-2%
15 874
-19%
12 235
-23%
8 259
-32%
9 446
+14%
17 880
+89%
19 028
+6%
23 766
+25%
29 822
+25%
27 130
-9%
33 069
+22%
38 364
+16%
32 944
-14%
20 302
-38%
16 924
-17%
15 041
-11%
11 599
-23%
7 007
-40%
6 813
-3%
3 536
-48%
3 657
+3%
7 189
+97%
7 764
+8%
9 762
+26%
10 157
+4%
12 071
+19%
14 108
+17%
16 291
+15%
15 430
-5%
18 759
+22%
20 351
+8%
23 102
+14%
26 845
+16%
45 621
+70%
55 675
+22%
64 899
+17%
73 568
+13%
98 115
+33%
101 387
+3%
108 466
+7%
108 613
+0%
91 456
-16%
92 494
+1%
102 043
+10%
116 953
+15%
150 736
+29%
128 887
-14%
120 501
-7%
100 662
-16%
122 579
+22%
106 035
-13%
87 795
-17%
118 871
+35%
209 187
+76%
356 163
+70%
427 713
+20%
513 801
+20%
486 232
-5%
490 625
+1%
515 760
+5%
527 935
+2%
514 392
-3%
498 043
-3%
480 104
-4%
436 862
-9%
416 367
-5%
406 998
-2%
400 341
-2%
Pre-Tax Income
Interest Income Expense
(427)
(575)
(606)
(694)
(165)
(373)
(392)
(474)
(898)
(1 051)
(444)
(362)
935
1 887
(125)
(244)
9 709
6 982
3 007
3 381
6 518
4 388
3 599
3 626
3 427
291
73
22
998
(1 339)
(1 024)
(1 775)
3 591
3 287
3 224
3 371
(2 464)
(2 237)
(1 828)
(1 319)
(937)
(402)
(26)
208
533
605
975
1 109
46 308
46 493
46 423
46 283
134
(391)
(844)
(1 227)
(2 073)
(1 426)
4 386
7 238
6 186
11 385
5 086
20 847
94 826
100 583
99 463
97 135
15 470
13 427
24 008
15 202
42 649
34 061
27 720
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
(37)
0
0
(553)
0
0
0
0
0
0
471
0
2 429
2 523
2 389
1 844
1 594
1 653
1 342
1 746
1 746
0
1 281
840
(2 904)
(3 200)
(2 618)
(3 429)
(290)
(444)
(740)
(740)
1 849
0
2 671
2 476
0
0
0
0
0
0
0
0
(151)
0
0
0
0
(84)
(50)
(721)
(666)
(540)
(790)
(233)
(288)
(329)
0
2 785
2 781
2 781
Gain/Loss on Disposition of Assets
(2 232)
(2 642)
(2 657)
(2 657)
(1 839)
(1 429)
(1 414)
(1 418)
(649)
0
0
(644)
(542)
0
0
0
0
0
0
0
(931)
0
0
0
(1 223)
(422)
0
0
(723)
(216)
(335)
(423)
(509)
(458)
(473)
(662)
(1 074)
(1 266)
(1 184)
(1 747)
(1 182)
(1 051)
(1 030)
(230)
(241)
0
0
(166)
(395)
(281)
(278)
(187)
(182)
(68)
(397)
(339)
(609)
(594)
(273)
(294)
(493)
(506)
(975)
(1 747)
(1 384)
(1 844)
(1 507)
(891)
(1 051)
(584)
(1 149)
(1 509)
(1 987)
(2 372)
(3 043)
Total Other Income
1 059
903
643
456
1 136
893
1 478
1 868
1 689
1 958
2 401
3 331
3 164
2 285
1 166
291
0
0
0
0
284
73
254
(268)
737
(219)
204
790
940
1 582
984
966
536
703
466
376
692
696
747
899
980
1 795
1 844
1 823
1 813
43 174
45 426
45 224
1 112
(41 807)
(44 478)
(43 962)
286
343
268
(197)
466
(327)
(40)
570
832
1 086
1 519
1 117
1 453
1 886
1 906
1 770
(3 882)
(5 518)
(6 184)
(10 125)
(13 607)
(14 818)
(16 777)
Pre-Tax Income
21 392
N/A
18 756
-12%
15 756
-16%
15 293
-3%
15 843
+4%
18 587
+17%
19 731
+6%
19 650
0%
16 016
-18%
13 142
-18%
10 216
-22%
11 771
+15%
21 438
+82%
23 163
+8%
24 807
+7%
29 869
+20%
36 286
+21%
40 050
+10%
41 371
+3%
36 325
-12%
26 172
-28%
21 385
-18%
18 894
-12%
15 427
-18%
9 948
-36%
8 892
-11%
6 336
-29%
6 858
+8%
10 249
+49%
9 385
-8%
11 038
+18%
10 267
-7%
17 436
+70%
19 385
+11%
19 506
+1%
19 795
+1%
16 753
-15%
14 640
-13%
17 639
+20%
22 062
+25%
41 052
+86%
55 726
+36%
65 243
+17%
74 629
+14%
99 479
+33%
147 015
+48%
154 867
+5%
157 453
+2%
140 957
-10%
96 899
-31%
103 710
+7%
119 087
+15%
150 974
+27%
128 773
-15%
119 530
-7%
98 901
-17%
120 362
+22%
103 537
-14%
91 868
-11%
126 385
+38%
215 712
+71%
368 128
+71%
433 259
+18%
533 968
+23%
580 406
+9%
590 585
+2%
615 082
+4%
625 159
+2%
524 696
-16%
505 081
-4%
496 450
-2%
440 430
-11%
446 207
+1%
426 650
-4%
411 022
-4%
Net Income
Tax Provision
(5 729)
(4 947)
(3 753)
(3 613)
(3 969)
(4 726)
(5 232)
(5 177)
(5 948)
(6 245)
(5 190)
(5 477)
(4 977)
(4 450)
(5 165)
(5 969)
(7 991)
(9 308)
(9 522)
(8 823)
(6 481)
(4 566)
(4 046)
(2 924)
(1 846)
(1 582)
(972)
(1 332)
(1 875)
(1 780)
(2 060)
(1 858)
(3 455)
(3 828)
(4 011)
(4 310)
(4 312)
(4 142)
(5 371)
(6 034)
(10 824)
(14 047)
(15 668)
(18 667)
(24 591)
(38 043)
(36 978)
(36 970)
(31 658)
(19 384)
(25 216)
(29 803)
(41 049)
(36 033)
(33 707)
(28 732)
(35 004)
(30 621)
(26 146)
(35 855)
(65 624)
(108 821)
(127 498)
(156 933)
(162 949)
(155 040)
(155 979)
(157 310)
(131 118)
(133 116)
(136 868)
(122 883)
(124 218)
(120 668)
(117 401)
Income from Continuing Operations
15 663
13 810
12 004
11 682
11 874
13 861
14 499
14 474
10 068
6 898
5 027
6 294
16 460
18 714
19 644
23 902
28 295
30 743
31 849
27 502
19 692
16 819
14 848
12 504
8 102
7 311
5 365
5 526
8 374
7 604
8 977
8 409
13 981
15 559
15 497
15 486
12 440
10 498
12 267
16 027
30 228
41 678
49 575
55 962
74 888
108 972
117 888
120 482
109 299
77 515
78 495
89 285
109 925
92 739
85 822
70 167
85 358
72 915
65 721
90 530
150 088
259 307
305 761
377 035
417 456
435 545
459 103
467 849
393 578
371 965
359 582
317 548
321 989
305 982
293 621
Income to Minority Interest
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
(97)
(168)
(124)
(39)
134
205
262
288
340
362
436
440
619
(22 014)
(94 401)
(171 084)
(208 824)
(256 934)
(285 362)
(295 551)
(313 689)
(319 807)
(271 309)
(254 701)
(243 517)
(212 939)
(215 033)
(203 233)
(194 627)
Net Income (Common)
15 663
N/A
13 810
-12%
12 004
-13%
11 682
-3%
12 997
+11%
15 260
+17%
15 418
+1%
13 875
-10%
8 188
-41%
4 536
-45%
2 799
-38%
5 483
+96%
15 706
+186%
18 165
+16%
19 441
+7%
23 800
+22%
28 295
+19%
30 743
+9%
31 849
+4%
27 502
-14%
19 692
-28%
16 819
-15%
14 848
-12%
12 504
-16%
8 102
-35%
7 311
-10%
5 365
-27%
5 526
+3%
8 374
+52%
7 604
-9%
8 977
+18%
8 409
-6%
13 981
+66%
15 559
+11%
15 497
0%
15 486
0%
12 440
-20%
10 498
-16%
12 267
+17%
16 027
+31%
30 228
+89%
41 678
+38%
49 575
+19%
55 962
+13%
74 888
+34%
108 972
+46%
117 792
+8%
120 315
+2%
109 174
-9%
77 526
-29%
78 714
+2%
89 617
+14%
110 200
+23%
109 696
0%
102 795
-6%
87 120
-15%
85 795
-2%
128 417
+50%
1 974 272
+1 437%
1 976 081
+0%
1 907 003
-3%
1 939 465
+2%
95 260
-95%
118 740
+25%
132 198
+11%
140 210
+6%
145 667
+4%
148 344
+2%
122 294
-18%
117 251
-4%
116 065
-1%
104 609
-10%
106 956
+2%
102 749
-4%
98 994
-4%
EPS (Diluted)
1 957.87
N/A
1 726.25
-12%
1 500.5
-13%
1 460.25
-3%
1 624.62
+11%
1 907.5
+17%
1 927.25
+1%
1 734.37
-10%
1 023.5
-41%
567
-45%
349.87
-38%
685.37
+96%
1 963.25
+186%
2 270.62
+16%
2 430.12
+7%
2 975
+22%
3 536.87
+19%
3 842.87
+9%
3 981.12
+4%
3 437.75
-14%
2 461.5
-28%
2 102.37
-15%
1 856
-12%
1 563
-16%
1 012.75
-35%
913.87
-10%
670.62
-27%
690.75
+3%
1 046.75
+52%
950.5
-9%
1 122.12
+18%
1 051.12
-6%
1 747.62
+66%
1 944.87
+11%
1 937.12
0%
1 935.75
0%
1 555
-20%
1 312.25
-16%
1 533.37
+17%
2 003.37
+31%
3 778.5
+89%
5 209.75
+38%
6 196.87
+19%
6 995.25
+13%
9 361
+34%
13 621.5
+46%
14 724
+8%
15 039.37
+2%
13 646.75
-9%
9 690.75
-29%
9 839.25
+2%
11 202.12
+14%
13 775
+23%
13 712
0%
12 849.37
-6%
10 890
-15%
10 724.37
-2%
16 052.12
+50%
104 206.64
+549%
89 749.07
-14%
87 797.96
-2%
49 640.91
-43%
2 438.19
-95%
3 039.17
+25%
3 383.63
+11%
3 588.69
+6%
3 728.37
+4%
3 796.88
+2%
3 130.12
-18%
3 001.06
-4%
2 970.7
-1%
2 677.47
-10%
2 737.55
+2%
2 629.87
-4%
2 533.77
-4%

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 307,200+ 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.