First Time Loading...

Hanmi Science Co Ltd
KRX:008930

Watchlist Manager
Hanmi Science Co Ltd Logo
Hanmi Science Co Ltd
KRX:008930
Watchlist
Price: 34 450 KRW 1.17% Market Closed
Updated: May 16, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.2T
+4%
Revenue
Growth Rates:
1 Year
+19%
3 Years
+46%
5 Years
+76%
7 Years
+88%
10 Years
+466%
57B
+24%
Operating Income
Growth Rates:
1 Year
+103%
3 Years
+127%
5 Years
+418%
7 Years
+278%
10 Years
+736%
115.1B
+11%
Net Income
Growth Rates:
1 Year
+66%
3 Years
+409%
5 Years
+539%
7 Years
+1 350%
10 Years
+1 102%

Earnings Waterfall
Hanmi Science Co Ltd

Revenue
1.2T KRW
Cost of Revenue
-1T KRW
Gross Profit
235.6B KRW
Operating Expenses
-178.6B KRW
Operating Income
57B KRW
Other Expenses
58.1B KRW
Net Income
115.1B KRW

Income Statement
Hanmi Science 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
220 396
N/A
292 022
+32%
365 346
+25%
446 959
+22%
532 886
+19%
565 080
+6%
609 541
+8%
655 714
+8%
776 629
+18%
791 911
+2%
782 645
-1%
766 544
-2%
665 285
-13%
652 216
-2%
650 646
0%
654 406
+1%
652 324
0%
668 036
+2%
677 132
+1%
676 784
0%
707 995
+5%
722 665
+2%
756 115
+5%
789 836
+4%
816 619
+3%
842 854
+3%
845 646
+0%
857 319
+1%
857 383
+0%
858 091
+0%
884 896
+3%
905 453
+2%
950 165
+5%
987 013
+4%
1 005 828
+2%
1 021 321
+2%
1 046 054
+2%
1 085 361
+4%
1 146 639
+6%
1 204 102
+5%
1 247 906
+4%
Gross Profit
Cost of Revenue
(163 754)
(225 623)
(294 999)
(372 861)
(464 403)
(507 221)
(529 210)
(556 536)
(560 051)
(560 254)
(564 563)
(559 115)
(580 133)
(571 847)
(573 747)
(580 237)
(560 686)
(576 296)
(586 526)
(585 466)
(615 585)
(625 716)
(655 097)
(685 817)
(708 286)
(733 516)
(733 450)
(740 664)
(736 668)
(734 338)
(755 845)
(775 153)
(817 393)
(848 510)
(866 639)
(880 768)
(885 681)
(906 198)
(944 292)
(979 646)
(1 012 316)
Gross Profit
56 642
N/A
66 398
+17%
70 347
+6%
74 098
+5%
68 483
-8%
57 859
-16%
80 330
+39%
99 177
+23%
216 578
+118%
231 656
+7%
218 081
-6%
207 429
-5%
85 152
-59%
80 369
-6%
76 900
-4%
74 169
-4%
91 638
+24%
91 740
+0%
90 606
-1%
91 318
+1%
92 410
+1%
96 949
+5%
101 018
+4%
104 019
+3%
108 333
+4%
109 337
+1%
112 195
+3%
116 654
+4%
120 716
+3%
123 754
+3%
129 051
+4%
130 301
+1%
132 771
+2%
138 503
+4%
139 189
+0%
140 552
+1%
160 373
+14%
179 164
+12%
202 346
+13%
224 455
+11%
235 590
+5%
Operating Income
Operating Expenses
(49 820)
(49 793)
(51 434)
(54 754)
(59 190)
(63 531)
(66 007)
(66 270)
(69 508)
(68 548)
(70 057)
(72 424)
(70 084)
(73 155)
(73 344)
(74 298)
(77 667)
(78 951)
(80 630)
(80 717)
(81 413)
(89 391)
(92 531)
(95 733)
(92 188)
(93 444)
(93 887)
(94 550)
(95 563)
(97 331)
(98 539)
(99 834)
(104 019)
(112 778)
(110 816)
(120 113)
(132 261)
(147 670)
(163 118)
(178 537)
(178 578)
Selling, General & Administrative
(46 855)
(46 652)
(48 827)
(51 979)
(56 517)
(61 365)
(63 944)
(64 451)
(67 477)
(66 186)
(67 430)
(69 535)
(66 879)
(69 612)
(69 419)
(70 031)
(72 982)
(74 176)
(75 811)
(75 909)
(76 808)
(78 737)
(81 430)
(84 148)
(85 813)
(87 001)
(87 498)
(88 274)
(89 356)
(91 411)
(92 869)
(94 387)
(91 828)
(101 820)
(105 921)
(107 313)
(119 074)
(134 747)
(147 782)
(162 336)
(166 183)
Depreciation & Amortization
(1 079)
(1 125)
(1 190)
(1 268)
(1 367)
(1 460)
(1 636)
(1 820)
(2 032)
(2 361)
(2 628)
(2 891)
(3 205)
(3 545)
(3 927)
(4 268)
(4 684)
(4 779)
(4 802)
(4 791)
(4 606)
(5 039)
(5 485)
(5 969)
(6 375)
(6 441)
(6 388)
(6 275)
(6 208)
(5 920)
(5 671)
(5 447)
(5 257)
(5 045)
(4 895)
(4 763)
(5 478)
(6 658)
(7 869)
(9 140)
(8 732)
Other Operating Expenses
(1 884)
(2 014)
(1 416)
(1 507)
(1 306)
(706)
(427)
0
0
0
0
0
0
0
0
0
0
4
(17)
(17)
0
(5 615)
(5 616)
(5 616)
0
0
0
0
0
0
0
0
(6 934)
(5 913)
0
(8 037)
(7 709)
(6 265)
(7 466)
(7 060)
(3 663)
Operating Income
6 821
N/A
16 604
+143%
18 911
+14%
19 343
+2%
9 294
-52%
(5 673)
N/A
14 323
N/A
32 907
+130%
147 069
+347%
163 107
+11%
148 022
-9%
135 002
-9%
15 068
-89%
7 212
-52%
3 554
-51%
(130)
N/A
13 971
N/A
12 788
-8%
9 975
-22%
10 600
+6%
10 997
+4%
7 558
-31%
8 487
+12%
8 286
-2%
16 145
+95%
15 894
-2%
18 309
+15%
22 104
+21%
25 152
+14%
26 421
+5%
30 510
+15%
30 465
0%
28 753
-6%
25 725
-11%
28 373
+10%
20 439
-28%
28 112
+38%
31 493
+12%
39 229
+25%
45 919
+17%
57 012
+24%
Pre-Tax Income
Interest Income Expense
3 551
6 337
3 509
3 533
9 339
33 473
41 523
30 255
90 817
78 960
86 705
98 907
21 523
10 228
2 774
10 495
23 577
22 192
22 197
18 722
14 493
13 633
15 385
13 512
20 463
21 013
15 625
183
5 655
9 769
9 814
31 879
28 072
30 966
36 720
37 334
36 412
42 670
43 793
53 658
57 916
Non-Reccuring Items
0
0
(82)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(20)
0
0
(5 615)
0
0
0
0
0
0
0
0
0
0
0
(5 913)
0
(5 965)
0
11 170
10 913
10 769
10 589
16 387
Gain/Loss on Disposition of Assets
0
3
0
3
(12)
0
96
96
(1)
0
(1)
5
6
9
9
3
4
1
(1)
(1)
(2)
0
5
5
(88)
(129)
(165)
(171)
(94)
(103)
(70)
(64)
1
(0)
2
(4)
23
(13)
(15)
(10)
(38)
Total Other Income
77
120
220
275
48
(533)
(685)
(1 228)
(4 155)
(10 571)
(11 665)
(13 704)
(17 683)
(12 516)
(13 033)
(11 088)
(4 154)
(2 484)
(922)
(428)
(1 053)
(1 060)
(1 558)
(1 885)
(1 088)
(1 072)
(442)
(675)
(747)
(719)
(912)
(865)
(1 791)
(1 756)
(1 933)
(1 796)
(2 537)
(2 475)
(2 825)
(2 476)
(736)
Pre-Tax Income
10 449
N/A
23 065
+121%
22 558
-2%
23 155
+3%
18 668
-19%
27 267
+46%
55 258
+103%
62 030
+12%
233 731
+277%
231 496
-1%
223 062
-4%
220 212
-1%
18 914
-91%
4 933
-74%
(6 694)
N/A
(719)
+89%
33 398
N/A
32 477
-3%
31 248
-4%
28 891
-8%
18 820
-35%
20 131
+7%
22 317
+11%
19 917
-11%
35 432
+78%
35 705
+1%
33 326
-7%
21 440
-36%
29 966
+40%
35 367
+18%
39 342
+11%
61 414
+56%
49 122
-20%
54 935
+12%
57 196
+4%
55 974
-2%
73 180
+31%
82 589
+13%
90 951
+10%
107 680
+18%
130 542
+21%
Net Income
Tax Provision
(851)
968
1 695
1 129
3 194
(3 210)
(10 548)
(27 362)
(56 281)
(55 078)
(50 008)
(33 558)
(10 974)
(8 142)
(7 325)
(7 208)
(2 580)
(1 050)
(564)
(1 080)
(798)
(3 216)
(3 248)
(3 483)
(4 689)
(4 431)
(5 031)
(6 655)
(7 370)
(7 676)
(8 797)
(7 279)
(6 182)
(6 636)
(5 630)
(5 229)
(4 144)
(3 805)
(3 175)
(4 418)
(15 422)
Income from Continuing Operations
9 598
24 033
24 254
24 286
21 862
24 058
44 710
34 668
177 450
176 418
173 053
186 653
7 940
(3 210)
(14 020)
(7 929)
30 818
31 424
30 682
27 810
18 022
16 915
19 070
16 435
30 743
31 276
28 296
14 786
22 597
27 691
30 545
54 135
42 940
48 299
51 565
50 745
69 035
78 783
87 775
103 262
115 120
Income to Minority Interest
(19)
(1 730)
(2 520)
(2 518)
(550)
2 727
3 079
3 008
1 071
(979)
(1 328)
(1 344)
(3)
618
1 103
619
(749)
(926)
(670)
(188)
(2)
(1)
(1)
0
(1)
5
3
3
4
1
4
4
2
1
(2)
(4)
174
173
176
178
2
Net Income (Common)
9 579
N/A
22 303
+133%
21 733
-3%
21 766
+0%
21 312
-2%
26 784
+26%
47 789
+78%
37 677
-21%
178 521
+374%
175 439
-2%
171 725
-2%
185 309
+8%
7 938
-96%
(2 592)
N/A
(12 917)
-398%
(7 309)
+43%
30 069
N/A
30 501
+1%
30 015
-2%
27 624
-8%
18 020
-35%
16 914
-6%
19 069
+13%
16 435
-14%
30 742
+87%
31 280
+2%
28 298
-10%
14 788
-48%
22 601
+53%
27 692
+23%
30 549
+10%
54 139
+77%
42 942
-21%
48 301
+12%
51 563
+7%
50 741
-2%
69 210
+36%
78 957
+14%
87 952
+11%
103 441
+18%
115 122
+11%
EPS (Diluted)
122.8
N/A
343.12
+179%
334.35
-3%
334.86
+0%
308.86
-8%
412.06
+33%
735.21
+78%
579.64
-21%
2 746.47
+374%
2 658.16
-3%
2 641.92
-1%
2 850.9
+8%
120.27
-96%
-39.27
N/A
-195.71
-398%
-110.74
+43%
469.82
N/A
469.24
0%
454.77
-3%
418.54
-8%
273.03
-35%
256.27
-6%
288.92
+13%
249.01
-14%
465.78
+87%
473.93
+2%
428.75
-10%
224.06
-48%
342.43
+53%
419.57
+23%
454.09
+8%
788.98
+74%
625.8
-21%
704
+12%
751.59
+7%
739.61
-2%
1 010.45
+37%
1 161.37
+15%
1 293.74
+11%
1 521.57
+18%
1 694.06
+11%

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 137,800+ 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.