Watchlist Manager

Watchlist

Price: 69 500 KRW 8.09%

Market Cap: ₩1T

	Kyung Dong Navien Co Ltd KRX:009450	KR
	Willamette Valley Vineyards Inc NASDAQ:WVVI	US
C	CareTrust REIT Inc NYSE:CTRE	US

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	Sep-2025
Revenue
Interest Expense	1 190	1 256	1 281	1 336	1 374	1 350	1 519	2 170	2 733	3 329	3 744	3 604	3 468	3 063	2 663	2 276	1 829	1 630	1 483	1 447	1 575	1 713	2 103	2 836	3 605	4 205	4 482	4 360	4 055	3 777	3 725	3 769	3 954	4 001	3 724	3 449	3 334	3 575	4 366	5 696	7 336	8 925	9 998	10 062	9 347	8 599	7 672	7 538	7 740	0	0	0
Revenue	379 014 N/A	401 562 +6%	409 074 +2%	429 662 +5%	414 178 -4%	407 535 -2%	417 821 +3%	404 022 -3%	428 985 +6%	441 681 +3%	450 804 +2%	471 538 +5%	512 031 +9%	540 851 +6%	549 573 +2%	558 626 +2%	583 253 +4%	590 126 +1%	604 453 +2%	636 749 +5%	684 661 +8%	709 884 +4%	732 129 +3%	727 394 -1%	726 742 0%	727 674 +0%	735 849 +1%	758 167 +3%	774 291 +2%	792 556 +2%	801 218 +1%	829 474 +4%	873 409 +5%	922 736 +6%	1 000 162 +8%	1 052 753 +5%	1 102 947 +5%	1 164 521 +6%	1 166 628 +0%	1 184 962 +2%	1 160 861 -2%	1 155 992 0%	1 164 980 +1%	1 166 229 +0%	1 204 313 +3%	1 238 293 +3%	1 288 599 +4%	1 328 849 +3%	1 353 879 +2%	1 395 817 +3%	1 480 517 +6%	1 463 847 -1%
Gross Profit
Cost of Revenue	(282 583)	(292 882)	(300 565)	(317 000)	(296 169)	(294 540)	(300 350)	(290 244)	(313 841)	(318 679)	(319 955)	(326 065)	(352 051)	(365 076)	(362 766)	(366 608)	(382 333)	(384 545)	(398 366)	(418 421)	(446 079)	(466 879)	(481 557)	(478 229)	(487 844)	(490 040)	(494 296)	(512 078)	(509 636)	(513 348)	(511 855)	(519 689)	(543 042)	(574 758)	(630 004)	(672 693)	(683 829)	(711 911)	(707 412)	(702 936)	(692 953)	(682 783)	(676 964)	(674 025)	(690 334)	(711 326)	(724 176)	(723 434)	(743 320)	(762 988)	(816 028)	(840 088)
Gross Profit	96 431 N/A	108 680 +13%	108 508 0%	112 662 +4%	118 009 +5%	112 995 -4%	117 471 +4%	113 778 -3%	115 145 +1%	123 002 +7%	130 849 +6%	145 473 +11%	159 980 +10%	175 776 +10%	186 807 +6%	192 017 +3%	200 920 +5%	205 581 +2%	206 087 +0%	218 327 +6%	238 582 +9%	243 005 +2%	250 573 +3%	249 165 -1%	238 897 -4%	237 634 -1%	241 553 +2%	246 089 +2%	264 655 +8%	279 208 +5%	289 363 +4%	309 785 +7%	330 367 +7%	347 978 +5%	370 158 +6%	380 060 +3%	419 118 +10%	452 611 +8%	459 215 +1%	482 026 +5%	467 908 -3%	473 210 +1%	488 016 +3%	492 204 +1%	513 979 +4%	526 967 +3%	564 423 +7%	605 414 +7%	610 559 +1%	632 829 +4%	664 489 +5%	623 759 -6%
Operating Income
Operating Expenses	(82 506)	(85 346)	(88 591)	(90 312)	(98 224)	(98 124)	(102 620)	(102 801)	(101 680)	(108 331)	(113 703)	(126 629)	(135 757)	(141 842)	(144 261)	(146 222)	(155 088)	(163 704)	(170 730)	(177 007)	(190 825)	(195 007)	(202 968)	(207 028)	(198 095)	(201 157)	(203 716)	(206 789)	(219 830)	(229 701)	(233 677)	(240 474)	(263 268)	(269 227)	(285 463)	(305 437)	(354 822)	(391 214)	(413 943)	(439 804)	(408 137)	(399 669)	(404 007)	(400 268)	(408 068)	(428 714)	(446 271)	(472 443)	(477 983)	(491 660)	(499 830)	(486 195)
Selling, General & Administrative	(74 794)	(77 633)	(84 946)	(86 223)	(89 844)	(91 160)	(90 547)	(90 666)	(91 032)	(96 151)	(101 281)	(114 065)	(124 964)	(129 951)	(132 190)	(132 475)	(142 152)	(150 011)	(156 648)	(163 612)	(177 005)	(180 581)	(187 040)	(189 912)	(180 092)	(183 001)	(184 935)	(188 056)	(200 533)	(210 032)	(213 937)	(219 411)	(241 270)	(245 386)	(260 506)	(279 618)	(328 282)	(364 279)	(386 258)	(411 506)	(378 330)	(366 108)	(374 183)	(366 206)	(379 707)	(398 543)	(415 957)	(441 276)	(445 076)	(456 486)	(463 363)	(449 256)
Research & Development	(4 633)	0	0	(2 409)	(4 921)	(4 221)	(5 688)	(5 480)	(6 451)	(6 340)	(6 315)	(6 370)	(5 530)	(5 841)	(6 029)	(7 574)	(7 693)	(8 376)	(8 892)	(8 507)	(9 041)	(9 726)	(10 890)	(11 539)	(12 571)	(12 195)	(11 746)	(11 345)	(10 204)	(9 934)	(9 386)	(9 397)	(10 151)	(10 995)	(11 624)	(12 199)	(12 847)	(12 996)	(13 528)	(13 954)	(14 779)	(15 066)	(14 817)	(14 603)	(13 519)	(13 586)	(14 369)	(14 750)	(16 648)	(18 131)	(18 692)	(18 411)
Depreciation & Amortization	(3 079)	0	0	(1 680)	(3 460)	(2 743)	(3 736)	(4 006)	(4 197)	(4 389)	(4 656)	(4 742)	(5 263)	(5 387)	(5 378)	(5 509)	(5 243)	(5 292)	(5 165)	(4 864)	(4 780)	(4 700)	(4 879)	(5 418)	(5 433)	(5 962)	(7 035)	(7 387)	(9 092)	(9 735)	(10 353)	(11 666)	(11 847)	(12 846)	(13 333)	(13 619)	(13 693)	(13 938)	(14 158)	(14 344)	(15 028)	(15 010)	(15 007)	(15 054)	(14 842)	(14 935)	(15 215)	(15 687)	(16 260)	(16 996)	(17 727)	(18 480)
Other Operating Expenses	0	(7 712)	(3 645)	0	0	0	(2 650)	(2 650)	0	(1 451)	(1 451)	(1 451)	0	(664)	(664)	(664)	0	(25)	(25)	(25)	0	0	(159)	(159)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3 485)	0	(4 405)	0	(1 649)	(730)	(730)	0	(47)	(47)	(47)
Operating Income	13 925 N/A	23 334 +68%	19 917 -15%	22 350 +12%	19 784 -11%	14 871 -25%	14 851 0%	10 976 -26%	13 465 +23%	14 671 +9%	17 146 +17%	18 844 +10%	24 223 +29%	33 933 +40%	42 546 +25%	45 795 +8%	45 832 +0%	41 876 -9%	35 357 -16%	41 320 +17%	47 757 +16%	47 998 +1%	47 605 -1%	42 137 -11%	40 802 -3%	36 476 -11%	37 837 +4%	39 300 +4%	44 825 +14%	49 507 +10%	55 686 +12%	69 311 +24%	67 099 -3%	78 751 +17%	84 695 +8%	74 623 -12%	64 296 -14%	61 397 -5%	45 272 -26%	42 222 -7%	59 771 +42%	73 541 +23%	84 010 +14%	91 936 +9%	105 911 +15%	98 253 -7%	118 152 +20%	132 972 +13%	132 576 0%	141 169 +6%	164 659 +17%	137 565 -16%
Pre-Tax Income
Interest Income Expense	(1 707)	(1 776)	(1 608)	(2 640)	(491)	(2 057)	(465)	245	1 087	(167)	(278)	(696)	(4 819)	(3 559)	(3 871)	(5 623)	4 068	209	(781)	3 272	(8 898)	(5 258)	(4 754)	(10 574)	(6 612)	(2 403)	(2 067)	4 190	2 916	(1 028)	(2 789)	(13 425)	(17 591)	(12 243)	(9 715)	8 078	16 232	13 927	32 370	42 804	12 506	13 330	(9 690)	(28 648)	(3 607)	(1 940)	10 459	(6 578)	21 894	26 376	(2 901)	21 009
Non-Reccuring Items	0	0	0	0	(2 590)	(2 650)	0	0	(1 511)	0	0	0	(664)	0	0	0	(25)	0	0	0	0	(159)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3 485)	0	(4 405)	0	(1 649)	0	0	0	(47)	0	0	0
Gain/Loss on Disposition of Assets	(169)	0	0	120	(619)	(552)	(540)	(671)	(464)	(542)	(257)	4 977	5 369	5 359	5 081	(109)	(129)	(90)	(105)	(152)	(18)	(91)	(55)	84	(457)	(256)	(354)	(350)	(250)	(219)	(188)	(201)	48	3	24 673	24 410	24 447	24 506	(295)	(103)	(278)	(446)	(470)	(556)	(725)	(628)	(424)	(345)	(156)	(285)	(304)	(377)
Total Other Income	(512)	295	1 438	1 296	(574)	538	(1 460)	(1 363)	(1 555)	(2 274)	(1 860)	(2 480)	(1 826)	(1 157)	(116)	608	(885)	(1 154)	(1 712)	(2 378)	(2 288)	(2 180)	(1 792)	(807)	665	711	1 426	1 757	883	600	(174)	(1 489)	2 818	3 675	2 678	3 584	(2 924)	(3 723)	1 041	696	4 211	4 193	7 537	8 862	7 363	7 656	873	(213)	(1 512)	(2 200)	(4 783)	(7 026)
Pre-Tax Income	11 537 N/A	21 853 +89%	19 748 -10%	21 127 +7%	15 511 -27%	10 150 -35%	12 386 +22%	9 187 -26%	11 021 +20%	11 688 +6%	14 751 +26%	20 645 +40%	22 283 +8%	34 577 +55%	43 640 +26%	40 670 -7%	48 861 +20%	40 842 -16%	32 759 -20%	42 062 +28%	36 554 -13%	40 311 +10%	41 004 +2%	30 840 -25%	34 398 +12%	34 529 +0%	36 843 +7%	44 897 +22%	48 373 +8%	48 860 +1%	52 536 +8%	54 196 +3%	52 375 -3%	70 186 +34%	102 331 +46%	110 694 +8%	102 051 -8%	96 107 -6%	78 388 -18%	85 619 +9%	72 724 -15%	90 617 +25%	76 982 -15%	71 594 -7%	107 292 +50%	103 341 -4%	129 060 +25%	125 836 -2%	152 756 +21%	165 060 +8%	156 672 -5%	151 171 -4%
Net Income
Tax Provision	(2 367)	(5 078)	(4 568)	(4 830)	(4 381)	(2 926)	(3 745)	(3 009)	(1 641)	(1 931)	(3 764)	(5 402)	(5 531)	(8 247)	(10 294)	(8 353)	(11 391)	(9 834)	(6 656)	(9 177)	(9 534)	(11 102)	(11 734)	(9 484)	(9 650)	(15 043)	(15 303)	(16 960)	(20 521)	(14 951)	(13 349)	(15 497)	(10 737)	(13 240)	(23 451)	(23 437)	(21 393)	(20 739)	(15 323)	(20 065)	(19 142)	(25 200)	(22 567)	(18 087)	(24 143)	(19 725)	(28 138)	(27 813)	(28 415)	(34 409)	(35 176)	(31 464)
Income from Continuing Operations	9 170	16 775	15 180	16 298	11 130	7 224	8 641	6 178	9 380	9 757	10 986	15 242	16 752	26 330	33 346	32 317	37 470	31 008	26 102	32 885	27 019	29 209	29 270	21 355	24 749	19 486	21 540	27 938	27 852	33 909	39 187	38 699	41 637	56 946	78 880	87 256	80 658	75 368	63 065	65 554	53 582	65 418	54 415	53 507	83 149	83 617	100 923	98 024	124 341	130 651	121 496	119 706
Income to Minority Interest	27	(7)	(62)	(231)	(10)	(10)	(201)	(33)	(197)	(153)	12	(84)	(134)	(280)	(362)	(422)	(546)	(646)	(639)	(648)	(595)	(384)	(228)	(80)	10	9	17	4	3	11	11	26	0	(7)	(15)	(22)	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	9 197 N/A	16 767 +82%	15 118 -10%	16 066 +6%	11 120 -31%	7 214 -35%	8 440 +17%	6 145 -27%	9 183 +49%	9 605 +5%	10 998 +15%	15 159 +38%	16 618 +10%	26 050 +57%	32 984 +27%	31 895 -3%	36 924 +16%	30 362 -18%	25 464 -16%	32 236 +27%	26 424 -18%	28 825 +9%	29 042 +1%	21 275 -27%	24 759 +16%	19 495 -21%	21 557 +11%	27 942 +30%	27 855 0%	33 920 +22%	39 198 +16%	38 725 -1%	41 637 +8%	56 939 +37%	78 866 +39%	87 234 +11%	80 658 -8%	75 368 -7%	63 065 -16%	65 554 +4%	53 582 -18%	65 418 +22%	54 415 -17%	53 507 -2%	83 149 +55%	83 617 +1%	100 923 +21%	98 024 -3%	124 341 +27%	130 651 +5%	121 496 -7%	119 706 -1%
EPS (Diluted)	707.46 N/A	1 328.2 +88%	1 197.54 -10%	1 272.66 +6%	855.38 -33%	571.44 -33%	668.54 +17%	486.77 -27%	706.38 +45%	760.84 +8%	871.25 +15%	1 200.8 +38%	1 278.3 +6%	2 063.52 +61%	2 612.83 +27%	2 526.56 -3%	2 840.3 +12%	2 405.08 -15%	2 017.08 -16%	2 553.58 +27%	2 032.61 -20%	2 283.32 +12%	2 300.5 +1%	1 685.29 -27%	1 904.53 +13%	1 544.3 -19%	1 707.61 +11%	2 213.39 +30%	2 142.69 -3%	2 686.96 +25%	3 105.02 +16%	3 067.56 -1%	3 202.84 +4%	4 221.14 +32%	5 846.66 +39%	6 467.08 +11%	5 897.51 -9%	5 214.69 -12%	4 363.44 -16%	4 535.03 +4%	3 707.37 -18%	4 526.23 +22%	3 764.98 -17%	3 701.1 -2%	5 753.07 +55%	5 785.4 +1%	6 982.81 +21%	6 782.23 -3%	8 603.16 +27%	9 039.74 +5%	8 406.32 -7%	8 282.5 -1%

Income Statement Balance Sheet Cash Flow Statement

Kyung Dong Navien Co Ltd
KRX:009450

Income Statement

Earnings Waterfall
Kyung Dong Navien Co Ltd

Income Statement
Kyung Dong Navien Co Ltd

See Also

Company

Help

Tools

Stocks

Kyung Dong Navien Co Ltd KRX:009450

Income Statement

Earnings Waterfall Kyung Dong Navien Co Ltd

Income Statement Kyung Dong Navien Co Ltd

See Also

Company

Help

Tools

Stocks

Kyung Dong Navien Co Ltd
KRX:009450

Earnings Waterfall
Kyung Dong Navien Co Ltd

Income Statement
Kyung Dong Navien Co Ltd