First Time Loading...

Kyung Dong Navien Co Ltd
KRX:009450

Watchlist Manager
Kyung Dong Navien Co Ltd Logo
Kyung Dong Navien Co Ltd
KRX:009450
Watchlist
Price: 54 000 KRW -4.26%
Updated: May 14, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.2T
+3%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+38%
5 Years
+66%
7 Years
+106%
10 Years
+191%
105.9B
+15%
Operating Income
Growth Rates:
1 Year
+77%
3 Years
+58%
5 Years
+160%
7 Years
+131%
10 Years
+435%
83.1B
+55%
Net Income
Growth Rates:
1 Year
+55%
3 Years
+100%
5 Years
+236%
7 Years
+125%
10 Years
+648%

Earnings Waterfall
Kyung Dong Navien Co Ltd

Revenue
1.2T KRW
Cost of Revenue
-690.3B KRW
Gross Profit
514B KRW
Operating Expenses
-408.1B KRW
Operating Income
105.9B KRW
Other Expenses
-22.8B KRW
Net Income
83.1B KRW

Income Statement
Kyung Dong Navien 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
414 178
N/A
407 535
-2%
417 821
+3%
404 022
-3%
428 985
+6%
441 681
+3%
450 804
+2%
471 537
+5%
512 031
+9%
540 850
+6%
549 572
+2%
558 625
+2%
583 253
+4%
590 126
+1%
604 453
+2%
636 749
+5%
684 661
+8%
709 884
+4%
732 129
+3%
727 393
-1%
726 742
0%
727 674
+0%
735 849
+1%
758 168
+3%
774 291
+2%
792 556
+2%
801 218
+1%
829 474
+4%
873 409
+5%
922 736
+6%
1 000 162
+8%
1 052 752
+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%
Gross Profit
Cost of Revenue
(296 169)
(294 541)
(300 351)
(290 245)
(313 841)
(318 679)
(319 955)
(326 065)
(352 051)
(365 075)
(362 765)
(366 608)
(382 333)
(384 546)
(398 367)
(418 422)
(446 079)
(466 878)
(481 556)
(478 228)
(487 844)
(490 041)
(494 296)
(512 078)
(509 636)
(513 347)
(511 855)
(519 689)
(543 042)
(574 759)
(630 004)
(672 694)
(683 829)
(711 911)
(707 412)
(702 936)
(692 953)
(682 783)
(676 964)
(674 025)
(690 334)
Gross Profit
118 009
N/A
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%
186 808
+6%
192 017
+3%
200 920
+5%
205 581
+2%
206 087
+0%
218 328
+6%
238 582
+9%
243 005
+2%
250 572
+3%
249 164
-1%
238 897
-4%
237 633
-1%
241 553
+2%
246 089
+2%
264 655
+8%
279 208
+5%
289 363
+4%
309 785
+7%
330 367
+7%
347 979
+5%
370 159
+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%
Operating Income
Operating Expenses
(98 225)
(98 123)
(102 619)
(102 800)
(101 680)
(108 330)
(113 703)
(126 629)
(135 757)
(141 843)
(144 262)
(146 223)
(155 088)
(163 704)
(170 729)
(177 006)
(190 825)
(195 008)
(202 969)
(207 029)
(198 095)
(201 156)
(203 715)
(206 789)
(219 830)
(229 703)
(233 678)
(240 476)
(263 268)
(269 227)
(285 463)
(305 436)
(354 822)
(391 214)
(413 943)
(439 804)
(408 137)
(399 669)
(404 007)
(400 268)
(408 068)
Selling, General & Administrative
(93 449)
(91 160)
(90 547)
(90 666)
(91 032)
(96 152)
(101 282)
(114 066)
(124 964)
(129 951)
(132 190)
(132 476)
(142 152)
(150 012)
(156 649)
(163 612)
(177 005)
(180 581)
(187 040)
(189 912)
(180 092)
(183 000)
(184 935)
(188 057)
(200 533)
(210 032)
(213 937)
(219 410)
(241 270)
(245 386)
(260 506)
(279 619)
(328 282)
(364 279)
(386 258)
(411 506)
(378 330)
(366 108)
(374 183)
(366 206)
(379 707)
Research & Development
(2 986)
(4 221)
(5 688)
(5 480)
(6 451)
(6 340)
(6 315)
(6 371)
(5 530)
(5 842)
(6 031)
(7 575)
(7 693)
(8 376)
(8 891)
(8 506)
(9 041)
(9 726)
(10 890)
(11 539)
(12 571)
(12 195)
(11 745)
(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)
Depreciation & Amortization
(1 790)
(2 743)
(3 736)
(4 007)
(4 197)
(4 390)
(4 657)
(4 742)
(5 263)
(5 386)
(5 377)
(5 508)
(5 243)
(5 291)
(5 164)
(4 863)
(4 780)
(4 700)
(4 879)
(5 418)
(5 433)
(5 962)
(7 035)
(7 387)
(9 092)
(9 734)
(10 352)
(11 666)
(11 847)
(12 846)
(13 334)
(13 619)
(13 693)
(13 938)
(14 158)
(14 344)
(15 028)
(15 010)
(15 007)
(15 054)
(14 842)
Other Operating Expenses
0
0
(2 648)
(2 647)
0
(1 448)
(1 449)
(1 450)
0
(664)
(664)
(664)
0
(25)
(25)
(25)
0
0
(160)
(160)
0
0
0
0
0
(3)
(3)
(3)
0
0
0
0
0
0
0
0
0
(3 485)
0
(4 405)
0
Operating Income
19 785
N/A
14 872
-25%
14 851
0%
10 976
-26%
13 465
+23%
14 670
+9%
17 145
+17%
18 843
+10%
24 223
+29%
33 934
+40%
42 546
+25%
45 795
+8%
45 832
+0%
41 876
-9%
35 357
-16%
41 321
+17%
47 757
+16%
47 999
+1%
47 605
-1%
42 137
-11%
40 802
-3%
36 477
-11%
37 838
+4%
39 301
+4%
44 825
+14%
49 507
+10%
55 687
+12%
69 311
+24%
67 099
-3%
78 751
+17%
84 695
+8%
74 622
-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%
Pre-Tax Income
Interest Income Expense
(2 333)
(2 058)
(465)
245
1 087
(167)
(278)
(697)
(4 819)
(3 560)
(3 871)
(5 623)
4 068
210
(781)
3 271
(8 898)
(5 258)
(4 754)
(10 574)
(6 612)
(2 402)
(2 067)
4 190
2 916
(1 028)
(2 789)
(13 425)
(17 591)
(12 244)
(9 715)
8 078
16 232
13 927
32 370
42 804
12 506
13 330
(9 690)
(28 648)
(3 607)
Non-Reccuring Items
(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)
Gain/Loss on Disposition of Assets
(635)
(552)
(539)
(670)
(464)
(541)
(257)
4 977
5 369
5 359
5 081
(109)
(129)
(90)
(105)
(152)
(18)
(90)
(54)
85
(457)
(255)
(353)
(350)
(250)
(219)
(188)
(201)
48
3
24 673
24 409
24 447
24 506
(295)
(103)
(278)
(446)
(470)
(556)
(725)
Total Other Income
1 284
539
(1 460)
(1 364)
(1 555)
(2 275)
(1 861)
(2 480)
(1 826)
(1 157)
(117)
607
(885)
(1 154)
(1 712)
(2 378)
(2 288)
(2 181)
(1 792)
(807)
665
709
1 426
1 755
883
601
(173)
(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
Pre-Tax Income
15 511
N/A
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%
36 842
+7%
44 896
+22%
48 373
+8%
48 859
+1%
52 535
+8%
54 195
+3%
52 375
-3%
70 185
+34%
102 331
+46%
110 693
+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%
Net Income
Tax Provision
(4 380)
(2 925)
(3 744)
(3 008)
(1 641)
(1 931)
(3 765)
(5 403)
(5 531)
(8 248)
(10 295)
(8 354)
(11 391)
(9 834)
(6 656)
(9 177)
(9 534)
(11 102)
(11 734)
(9 484)
(9 650)
(15 043)
(15 302)
(16 959)
(20 521)
(14 951)
(13 349)
(15 498)
(10 737)
(13 240)
(23 452)
(23 438)
(21 393)
(20 739)
(15 323)
(20 065)
(19 142)
(25 200)
(22 567)
(18 087)
(24 143)
Income from Continuing Operations
11 129
7 223
8 640
6 178
9 380
9 758
10 987
15 243
16 752
26 331
33 347
32 318
37 470
31 007
26 102
32 884
27 019
29 209
29 270
21 355
24 749
19 485
21 539
27 937
27 852
33 910
39 188
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
Income to Minority Interest
(10)
(10)
(201)
(33)
(197)
(152)
12
(84)
(134)
(281)
(362)
(422)
(546)
(646)
(639)
(648)
(595)
(384)
(228)
(80)
10
9
16
4
3
11
11
26
0
(8)
(15)
(22)
0
0
(0)
(0)
0
0
0
0
0
Net Income (Common)
11 120
N/A
7 214
-35%
8 440
+17%
6 145
-27%
9 183
+49%
9 605
+5%
10 998
+15%
15 158
+38%
16 618
+10%
26 049
+57%
32 984
+27%
31 895
-3%
36 924
+16%
30 361
-18%
25 463
-16%
32 236
+27%
26 424
-18%
28 825
+9%
29 042
+1%
21 275
-27%
24 759
+16%
19 495
-21%
21 556
+11%
27 942
+30%
27 855
0%
33 920
+22%
39 198
+16%
38 725
-1%
41 637
+8%
56 940
+37%
78 867
+39%
87 235
+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%
EPS (Diluted)
855.38
N/A
554.92
-35%
649.23
+17%
472.69
-27%
706.38
+49%
738.84
+5%
846
+15%
1 166
+38%
1 278.3
+10%
2 003.76
+57%
2 537.23
+27%
2 453.46
-3%
2 840.3
+16%
2 335.46
-18%
1 958.69
-16%
2 479.69
+27%
2 032.61
-18%
2 217.3
+9%
2 234
+1%
1 636.53
-27%
1 904.53
+16%
1 499.61
-21%
1 658.15
+11%
2 149.38
+30%
2 142.69
0%
2 609.23
+22%
3 015.23
+16%
2 978.84
-1%
3 202.84
+8%
4 380
+37%
5 846.71
+33%
6 467.1
+11%
5 897.51
-9%
5 214.71
-12%
4 363.46
-16%
4 535.05
+4%
3 707.37
-18%
4 526.25
+22%
3 765
-17%
3 701.2
-2%
5 753.07
+55%

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 137,000+ 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.