First Time Loading...

LS Electric Co Ltd
KRX:010120

Watchlist Manager
LS Electric Co Ltd Logo
LS Electric Co Ltd
KRX:010120
Watchlist
Price: 170 500 KRW -1.56%
Updated: May 15, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

4.2T
+2%
Revenue
Growth Rates:
1 Year
+25%
3 Years
+76%
5 Years
+70%
7 Years
+91%
10 Years
+80%
324.9B
+15%
Operating Income
Growth Rates:
1 Year
+73%
3 Years
+143%
5 Years
+58%
7 Years
+161%
10 Years
+86%
206B
+14%
Net Income
Growth Rates:
1 Year
+128%
3 Years
+142%
5 Years
+57%
7 Years
+155%
10 Years
+77%

Earnings Waterfall
LS Electric Co Ltd

Revenue
4.2T KRW
Cost of Revenue
-3.5T KRW
Gross Profit
773.4B KRW
Operating Expenses
-448.6B KRW
Operating Income
324.9B KRW
Other Expenses
-118.9B KRW
Net Income
206B KRW

Income Statement
LS Electric 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
2 351 887
N/A
2 381 438
+1%
2 345 467
-2%
2 350 008
+0%
2 290 983
-3%
2 217 479
-3%
2 188 173
-1%
2 224 138
+2%
2 201 676
-1%
2 213 495
+1%
2 186 967
-1%
2 138 073
-2%
2 213 616
+4%
2 272 184
+3%
2 335 058
+3%
2 402 543
+3%
2 343 745
-2%
2 375 903
+1%
2 448 106
+3%
2 459 190
+0%
2 484 978
+1%
2 411 942
-3%
2 332 233
-3%
2 278 032
-2%
2 346 849
+3%
2 463 925
+5%
2 481 351
+1%
2 491 663
+0%
2 402 673
-4%
2 356 450
-2%
2 401 471
+2%
2 525 532
+5%
2 668 265
+6%
2 808 540
+5%
3 044 070
+8%
3 200 376
+5%
3 377 070
+6%
3 623 193
+7%
3 946 133
+9%
4 129 750
+5%
4 230 483
+2%
Gross Profit
Cost of Revenue
(1 919 797)
(1 941 895)
(1 925 250)
(1 931 821)
(1 865 071)
(1 805 430)
(1 762 678)
(1 780 737)
(1 767 759)
(1 762 106)
(1 735 508)
(1 713 331)
(1 800 730)
(1 855 859)
(1 919 502)
(1 959 456)
(1 907 528)
(1 921 954)
(1 971 814)
(1 986 061)
(2 006 242)
(1 958 021)
(1 893 250)
(1 839 361)
(1 890 428)
(1 987 272)
(2 011 638)
(2 041 029)
(1 968 533)
(1 934 394)
(1 962 296)
(2 066 539)
(2 181 178)
(2 293 317)
(2 495 014)
(2 608 930)
(2 780 214)
(2 971 021)
(3 238 419)
(3 407 205)
(3 457 049)
Gross Profit
432 089
N/A
439 542
+2%
420 217
-4%
418 188
0%
425 913
+2%
412 051
-3%
425 497
+3%
443 401
+4%
433 917
-2%
451 389
+4%
451 460
+0%
424 744
-6%
412 886
-3%
416 326
+1%
415 555
0%
443 086
+7%
436 218
-2%
453 949
+4%
476 294
+5%
473 132
-1%
478 736
+1%
453 922
-5%
438 983
-3%
438 671
0%
456 420
+4%
476 655
+4%
469 715
-1%
450 635
-4%
434 140
-4%
422 056
-3%
439 175
+4%
458 993
+5%
487 087
+6%
515 223
+6%
549 057
+7%
591 446
+8%
596 856
+1%
652 172
+9%
707 714
+9%
722 546
+2%
773 434
+7%
Operating Income
Operating Expenses
(257 165)
(262 188)
(266 288)
(264 283)
(263 846)
(266 361)
(268 257)
(274 223)
(279 515)
(277 168)
(286 234)
(283 633)
(288 462)
(290 913)
(278 268)
(280 488)
(277 775)
(275 967)
(276 732)
(276 346)
(273 689)
(277 770)
(282 520)
(281 651)
(287 872)
(296 303)
(294 043)
(306 321)
(300 426)
(305 457)
(314 338)
(315 522)
(331 955)
(345 256)
(363 652)
(385 743)
(409 332)
(423 450)
(443 561)
(439 638)
(448 556)
Selling, General & Administrative
(224 309)
(228 524)
(218 057)
(214 308)
(210 175)
(209 608)
(209 910)
(213 443)
(217 685)
(216 496)
(226 818)
(224 988)
(230 287)
(234 012)
(222 776)
(225 966)
(225 095)
(221 828)
(222 457)
(220 606)
(217 020)
(217 425)
(220 859)
(216 277)
(216 042)
(218 600)
(210 247)
(217 071)
(205 522)
(210 033)
(218 112)
(219 191)
(235 309)
(245 218)
(264 577)
(284 917)
(302 917)
(315 407)
(325 462)
(328 331)
(336 002)
Research & Development
(23 199)
(24 271)
(35 864)
(37 759)
(41 941)
(45 641)
(47 819)
(50 782)
(51 945)
(50 546)
(49 032)
(48 212)
(47 708)
(46 564)
(45 196)
(44 183)
(42 346)
(43 921)
(44 309)
(45 933)
(47 079)
(48 545)
(49 497)
(52 304)
(55 170)
(57 939)
(61 935)
(63 998)
(67 801)
(67 231)
(67 401)
(66 482)
(65 750)
(66 300)
(66 909)
(67 990)
(73 085)
(74 418)
(74 584)
(76 390)
(76 963)
Depreciation & Amortization
(9 657)
(9 392)
(12 367)
(12 216)
(11 730)
(11 113)
(10 529)
(9 999)
(9 885)
(10 127)
(10 385)
(10 434)
(10 467)
(10 337)
(10 296)
(10 339)
(10 334)
(10 219)
(9 967)
(9 808)
(9 590)
(9 655)
(12 164)
(13 071)
(16 660)
(19 765)
(21 862)
(25 252)
(27 103)
(28 193)
(28 825)
(29 849)
(30 896)
(31 368)
(32 175)
(32 845)
(33 330)
(33 625)
(34 143)
(34 917)
(35 591)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 145)
0
0
0
0
0
0
0
0
0
0
0
(2 370)
9
9
0
0
(9 372)
0
0
Operating Income
174 926
N/A
177 356
+1%
153 930
-13%
153 905
0%
162 066
+5%
145 689
-10%
157 239
+8%
169 178
+8%
154 402
-9%
174 220
+13%
165 224
-5%
141 107
-15%
124 424
-12%
125 411
+1%
137 286
+9%
162 598
+18%
158 442
-3%
177 981
+12%
199 560
+12%
196 783
-1%
205 048
+4%
176 151
-14%
156 462
-11%
157 019
+0%
168 549
+7%
180 350
+7%
175 671
-3%
144 314
-18%
133 714
-7%
116 600
-13%
124 838
+7%
143 472
+15%
155 132
+8%
169 967
+10%
185 405
+9%
205 703
+11%
187 524
-9%
228 722
+22%
264 153
+15%
282 908
+7%
324 878
+15%
Pre-Tax Income
Interest Income Expense
1 037
8 861
16 291
(10 296)
(24 612)
(25 116)
(34 662)
(51 245)
(42 082)
(39 568)
(35 423)
(26 846)
(29 888)
(7 834)
(11 316)
4 725
10 043
8 445
4 934
(1 489)
(23 526)
(11 000)
(5 175)
(148)
(56)
(14 631)
(15 286)
(1 965)
3 897
14 004
22 289
(18 305)
(28 321)
(31 522)
(59 116)
(70 896)
(41 624)
(60 903)
(49 384)
(19 492)
(44 409)
Non-Reccuring Items
(12 909)
(10 064)
(2 031)
5 341
7 634
7 479
10 681
5 747
6 864
2 169
(10 059)
(8 742)
(6 561)
(6 630)
(8 472)
(13 246)
(17 102)
(11 689)
(8 985)
(5 802)
(1 653)
0
(2 120)
(461)
(10 471)
(10 510)
(12 673)
(15 766)
(7 055)
(8 383)
(8 477)
(5 029)
(3 746)
0
(106)
(238)
(9 489)
(9 462)
0
(9 150)
(2 751)
Gain/Loss on Disposition of Assets
59
68
(12)
(1 509)
(4 022)
(3 761)
(3 587)
6 166
6 765
7 705
6 586
(2 119)
(3 750)
(3 859)
(2 994)
(2 503)
1 810
2 936
2 955
3 185
(536)
(1 123)
(1 840)
(2 130)
2 952
2 946
3 576
3 522
(633)
(1 419)
(2 285)
(2 786)
(3 963)
(2 917)
(1 188)
(795)
(11)
(941)
(200)
(1 857)
(1 442)
Total Other Income
(17 126)
(17 884)
2 594
(7 573)
(7 569)
(8 505)
(13 542)
(6 472)
(12 307)
(13 063)
(9 206)
6 855
17 759
(6 134)
3 473
(11 758)
(14 705)
(8 086)
(15 338)
(14 334)
(1 542)
(3 419)
(5 305)
(6 002)
(14 016)
(13 821)
(13 371)
(14 916)
(2 077)
(4 977)
(7 285)
(5 829)
(8 352)
(4 540)
(4 301)
408
(9 434)
(9 438)
(6 893)
(8 890)
(12 179)
Pre-Tax Income
145 987
N/A
158 337
+8%
170 772
+8%
139 867
-18%
133 498
-5%
115 785
-13%
116 128
+0%
123 373
+6%
113 642
-8%
131 463
+16%
117 122
-11%
110 257
-6%
101 984
-8%
100 954
-1%
117 977
+17%
139 814
+19%
138 489
-1%
169 586
+22%
183 126
+8%
178 344
-3%
177 790
0%
160 610
-10%
142 022
-12%
148 278
+4%
146 957
-1%
144 334
-2%
137 917
-4%
115 189
-16%
127 845
+11%
115 825
-9%
129 080
+11%
111 524
-14%
110 750
-1%
130 988
+18%
120 694
-8%
134 182
+11%
126 967
-5%
147 977
+17%
207 676
+40%
243 518
+17%
264 096
+8%
Net Income
Tax Provision
(31 319)
(35 118)
(39 039)
(13 103)
(20 621)
(17 898)
(19 737)
(37 163)
(20 353)
(23 650)
(18 994)
(21 038)
(21 704)
(18 667)
(22 979)
(29 229)
(30 912)
(38 515)
(41 675)
(39 866)
(39 851)
(39 122)
(37 871)
(41 105)
(42 457)
(44 468)
(40 321)
(36 989)
(42 704)
(36 658)
(35 874)
(27 890)
(25 898)
(27 207)
(27 167)
(35 909)
(34 990)
(39 978)
(54 100)
(63 010)
(56 120)
Income from Continuing Operations
114 667
123 219
131 733
126 764
112 877
97 886
96 389
86 208
93 288
107 812
98 128
89 219
80 281
82 288
94 999
110 586
107 577
131 071
141 451
138 478
137 939
121 488
104 151
107 173
104 500
99 865
97 595
78 199
85 141
79 166
93 204
83 633
84 852
103 781
93 527
98 273
91 977
108 000
153 576
180 508
207 976
Income to Minority Interest
2 538
2 127
1 960
1 707
1 670
1 405
885
452
(259)
(67)
296
426
(36)
(232)
(748)
(1 059)
(908)
(1 110)
(1 097)
(910)
(680)
(229)
330
601
826
666
928
693
(309)
(815)
(1 710)
(2 626)
(574)
(220)
(359)
609
(907)
(718)
(223)
(308)
(1 711)
Net Income (Common)
116 529
N/A
124 670
+7%
132 931
+7%
124 922
-6%
106 816
-14%
90 282
-15%
86 005
-5%
61 437
-29%
70 295
+14%
82 635
+18%
75 693
-8%
82 961
+10%
80 712
-3%
82 670
+2%
95 044
+15%
111 014
+17%
105 096
-5%
128 375
+22%
135 385
+5%
132 566
-2%
131 555
-1%
115 517
-12%
101 875
-12%
105 201
+3%
103 869
-1%
99 110
-5%
97 242
-2%
77 849
-20%
85 177
+9%
78 695
-8%
91 734
+17%
81 036
-12%
84 736
+5%
102 838
+21%
92 450
-10%
98 135
+6%
90 303
-8%
107 508
+19%
153 575
+43%
180 306
+17%
205 962
+14%
EPS (Diluted)
4 018.24
N/A
4 298.96
+7%
4 583.82
+7%
4 307.65
-6%
3 683.31
-14%
3 113.17
-15%
2 965.68
-5%
2 118.51
-29%
2 423.96
+14%
2 849.48
+18%
2 610.1
-8%
2 860.72
+10%
2 783.17
-3%
2 850.68
+2%
3 277.37
+15%
3 828.06
+17%
3 624
-5%
4 426.72
+22%
4 668.44
+5%
4 571.24
-2%
4 536.37
-1%
3 983.34
-12%
3 512.93
-12%
3 627.62
+3%
3 581.68
-1%
3 417.58
-5%
3 353.17
-2%
2 684.44
-20%
2 937.13
+9%
2 713.62
-8%
3 128.17
+15%
2 763.38
-12%
2 889.55
+5%
3 506.8
+21%
3 152.6
-10%
3 342.92
+6%
3 076.93
-8%
3 666.08
+19%
5 228.25
+43%
6 137.8
+17%
7 012.46
+14%

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 137,300+ 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.