Busan Industrial Co Ltd
KRX:011390
Busan Industrial Co Ltd
KRX:011390
Price:
73 800
KRW
-0.81%
Market Closed
Market Cap:
₩78.2B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Busan Industrial Co Ltd
KRX:011390
|
KR |
|
W
|
Wall To Wall Group AB
STO:WTW A
|
SE |
|
Earlypay Ltd
ASX:EPY
|
AU |
|
P
|
Postal Savings Bank of China Co Ltd
OTC:PSTVY
|
CN |
|
C
|
Continental Petroleums Ltd
BSE:523232
|
IN |
|
Bank of Baroda Ltd
NSE:BANKBARODA
|
IN |
|
Cineplex Inc
TSX:CGX
|
CA |
Income Statement
Earnings Waterfall
Busan Industrial Co Ltd
Busan Industrial Co Ltd
Income Statement
Busan Industrial Co Ltd
Busan Industrial Co Ltd
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 |
1 658
|
1 639
|
1 620
|
1 716
|
1 539
|
1 488
|
1 275
|
1 051
|
1 119
|
1 010
|
873
|
800
|
658
|
549
|
480
|
430
|
407
|
382
|
387
|
396
|
406
|
454
|
477
|
506
|
548
|
552
|
546
|
519
|
459
|
406
|
343
|
292
|
251
|
213
|
210
|
222
|
262
|
297
|
341
|
422
|
517
|
646
|
779
|
923
|
1 068
|
1 451
|
2 500
|
3 499
|
4 444
|
0
|
0
|
0
|
|
| Revenue |
60 064
N/A
|
64 271
+7%
|
77 056
+20%
|
93 432
+21%
|
109 190
+17%
|
115 135
+5%
|
105 505
-8%
|
96 062
-9%
|
90 557
-6%
|
94 297
+4%
|
105 237
+12%
|
108 685
+3%
|
109 323
+1%
|
108 598
-1%
|
103 908
-4%
|
116 135
+12%
|
122 947
+6%
|
123 631
+1%
|
130 103
+5%
|
125 527
-4%
|
117 787
-6%
|
116 635
-1%
|
114 840
-2%
|
109 603
-5%
|
119 400
+9%
|
124 424
+4%
|
130 455
+5%
|
133 865
+3%
|
140 963
+5%
|
133 387
-5%
|
121 346
-9%
|
124 177
+2%
|
115 638
-7%
|
117 136
+1%
|
123 536
+5%
|
120 857
-2%
|
128 015
+6%
|
136 893
+7%
|
144 282
+5%
|
153 663
+7%
|
152 610
-1%
|
155 583
+2%
|
150 975
-3%
|
145 342
-4%
|
140 483
-3%
|
129 031
-8%
|
125 505
-3%
|
121 943
-3%
|
124 106
+2%
|
129 441
+4%
|
125 189
-3%
|
116 816
-7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(53 124)
|
(57 328)
|
(65 463)
|
(76 755)
|
(88 245)
|
(90 051)
|
(82 771)
|
(77 709)
|
(73 525)
|
(77 518)
|
(86 142)
|
(86 460)
|
(86 048)
|
(85 512)
|
(81 379)
|
(92 042)
|
(97 284)
|
(99 295)
|
(107 881)
|
(105 931)
|
(99 937)
|
(99 129)
|
(96 810)
|
(93 296)
|
(103 023)
|
(106 766)
|
(109 894)
|
(111 339)
|
(117 245)
|
(110 524)
|
(100 862)
|
(103 366)
|
(96 363)
|
(98 282)
|
(104 654)
|
(104 542)
|
(113 063)
|
(121 690)
|
(128 272)
|
(134 072)
|
(131 527)
|
(131 173)
|
(126 759)
|
(121 497)
|
(116 533)
|
(108 594)
|
(106 119)
|
(103 567)
|
(104 250)
|
(108 653)
|
(106 379)
|
(100 161)
|
|
| Gross Profit |
6 940
N/A
|
6 945
+0%
|
11 595
+67%
|
16 678
+44%
|
20 945
+26%
|
25 084
+20%
|
22 735
-9%
|
18 355
-19%
|
17 032
-7%
|
16 781
-1%
|
19 095
+14%
|
22 225
+16%
|
23 275
+5%
|
23 086
-1%
|
22 529
-2%
|
24 091
+7%
|
25 662
+7%
|
24 334
-5%
|
22 221
-9%
|
19 596
-12%
|
17 850
-9%
|
17 508
-2%
|
18 033
+3%
|
16 310
-10%
|
16 377
+0%
|
17 659
+8%
|
20 561
+16%
|
22 526
+10%
|
23 718
+5%
|
22 863
-4%
|
20 484
-10%
|
20 811
+2%
|
19 274
-7%
|
18 853
-2%
|
18 881
+0%
|
16 314
-14%
|
14 952
-8%
|
15 202
+2%
|
16 010
+5%
|
19 591
+22%
|
21 083
+8%
|
24 410
+16%
|
24 216
-1%
|
23 845
-2%
|
23 951
+0%
|
20 436
-15%
|
19 386
-5%
|
18 376
-5%
|
19 856
+8%
|
20 788
+5%
|
18 810
-10%
|
16 655
-11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8 122)
|
(7 882)
|
(9 366)
|
(10 712)
|
(11 581)
|
(12 469)
|
(11 389)
|
(10 394)
|
(10 530)
|
(11 091)
|
(11 754)
|
(12 560)
|
(12 126)
|
(11 481)
|
(11 705)
|
(11 954)
|
(12 700)
|
(12 695)
|
(12 475)
|
(11 914)
|
(11 088)
|
(11 032)
|
(10 760)
|
(11 032)
|
(11 832)
|
(12 750)
|
(13 593)
|
(13 734)
|
(15 071)
|
(14 547)
|
(14 105)
|
(15 004)
|
(13 737)
|
(14 005)
|
(14 540)
|
(14 208)
|
(14 554)
|
(15 127)
|
(15 318)
|
(16 276)
|
(15 824)
|
(16 927)
|
(17 003)
|
(16 480)
|
(16 799)
|
(15 136)
|
(14 423)
|
(15 427)
|
(16 500)
|
(17 363)
|
(17 844)
|
(16 676)
|
|
| Selling, General & Administrative |
(8 021)
|
(7 816)
|
(9 395)
|
(10 336)
|
(11 170)
|
(12 084)
|
(11 010)
|
(10 287)
|
(10 238)
|
(10 781)
|
(11 417)
|
(12 213)
|
(11 945)
|
(11 299)
|
(11 515)
|
(11 764)
|
(12 502)
|
(12 471)
|
(12 264)
|
(11 689)
|
(10 893)
|
(10 830)
|
(10 547)
|
(10 817)
|
(11 574)
|
(12 506)
|
(13 315)
|
(13 431)
|
(14 736)
|
(14 171)
|
(13 736)
|
(14 561)
|
(13 376)
|
(13 640)
|
(14 194)
|
(13 959)
|
(14 223)
|
(14 820)
|
(15 004)
|
(15 967)
|
(15 552)
|
(16 590)
|
(16 605)
|
(16 011)
|
(16 274)
|
(14 603)
|
(13 888)
|
(14 857)
|
(15 672)
|
(16 150)
|
(16 234)
|
(14 679)
|
|
| Research & Development |
0
|
0
|
0
|
(276)
|
(307)
|
(312)
|
(312)
|
(49)
|
(211)
|
(210)
|
(217)
|
(208)
|
(32)
|
0
|
(26)
|
0
|
(26)
|
0
|
0
|
(35)
|
(32)
|
(37)
|
(42)
|
(38)
|
(75)
|
0
|
(76)
|
(85)
|
(126)
|
(168)
|
(198)
|
(296)
|
(214)
|
(222)
|
(203)
|
(95)
|
(125)
|
(79)
|
(67)
|
(57)
|
(14)
|
(18)
|
(20)
|
(21)
|
(42)
|
(40)
|
(29)
|
(31)
|
(21)
|
(15)
|
(18)
|
(18)
|
|
| Depreciation & Amortization |
(100)
|
(66)
|
(90)
|
(100)
|
(104)
|
(97)
|
(91)
|
(82)
|
(81)
|
(99)
|
(117)
|
(137)
|
(149)
|
(157)
|
(165)
|
(168)
|
(171)
|
(166)
|
(162)
|
(161)
|
(162)
|
(166)
|
(172)
|
(179)
|
(182)
|
(175)
|
(203)
|
(219)
|
(210)
|
(209)
|
(172)
|
(148)
|
(147)
|
(143)
|
(143)
|
(153)
|
(207)
|
(228)
|
(247)
|
(251)
|
(257)
|
(319)
|
(379)
|
(447)
|
(483)
|
(493)
|
(505)
|
(539)
|
(807)
|
(1 198)
|
(1 592)
|
(1 978)
|
|
| Other Operating Expenses |
0
|
0
|
119
|
0
|
0
|
24
|
24
|
24
|
0
|
0
|
(3)
|
0
|
0
|
(25)
|
0
|
(22)
|
0
|
(58)
|
(49)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
(69)
|
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
|
|
| Operating Income |
(1 182)
N/A
|
(938)
+21%
|
2 228
N/A
|
5 966
+168%
|
9 365
+57%
|
12 616
+35%
|
11 346
-10%
|
7 960
-30%
|
6 502
-18%
|
5 688
-13%
|
7 341
+29%
|
9 665
+32%
|
11 149
+15%
|
11 603
+4%
|
10 822
-7%
|
12 137
+12%
|
12 963
+7%
|
11 641
-10%
|
9 747
-16%
|
7 682
-21%
|
6 762
-12%
|
6 474
-4%
|
7 270
+12%
|
5 274
-27%
|
4 545
-14%
|
4 907
+8%
|
6 967
+42%
|
8 792
+26%
|
8 647
-2%
|
8 316
-4%
|
6 379
-23%
|
5 807
-9%
|
5 537
-5%
|
4 848
-12%
|
4 340
-10%
|
2 106
-51%
|
398
-81%
|
76
-81%
|
692
+813%
|
3 315
+379%
|
5 259
+59%
|
7 483
+42%
|
7 213
-4%
|
7 366
+2%
|
7 151
-3%
|
5 300
-26%
|
4 963
-6%
|
2 949
-41%
|
3 357
+14%
|
3 425
+2%
|
966
-72%
|
(20)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 498)
|
(1 476)
|
(1 492)
|
(1 576)
|
(1 429)
|
(1 393)
|
(1 123)
|
(942)
|
(959)
|
(867)
|
(739)
|
(632)
|
(488)
|
(377)
|
(331)
|
(297)
|
(308)
|
(300)
|
(306)
|
(333)
|
(357)
|
(415)
|
(438)
|
(462)
|
(490)
|
(462)
|
(379)
|
(300)
|
(230)
|
(151)
|
(128)
|
(105)
|
(68)
|
(66)
|
(80)
|
(95)
|
(135)
|
(157)
|
(193)
|
(258)
|
(306)
|
(407)
|
(492)
|
(599)
|
(757)
|
(1 162)
|
(2 227)
|
(3 252)
|
(4 209)
|
(4 835)
|
(4 669)
|
(4 492)
|
|
| Non-Reccuring Items |
0
|
119
|
0
|
119
|
143
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
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
|
|
| Gain/Loss on Disposition of Assets |
197
|
0
|
0
|
197
|
6
|
10
|
12
|
10
|
12
|
9
|
18
|
20
|
74
|
69
|
75
|
78
|
74
|
179
|
165
|
0
|
112
|
11
|
243
|
243
|
303
|
0
|
147
|
147
|
81
|
90
|
12
|
15
|
(110)
|
(120)
|
(110)
|
(103)
|
25
|
24
|
176
|
299
|
305
|
371
|
247
|
165
|
1
|
(23)
|
(63)
|
(114)
|
45
|
2
|
211
|
217
|
|
| Total Other Income |
207
|
549
|
564
|
416
|
414
|
68
|
(29)
|
(73)
|
101
|
267
|
240
|
(81)
|
144
|
17
|
(21)
|
355
|
(17)
|
154
|
363
|
381
|
98
|
94
|
6
|
161
|
353
|
662
|
418
|
392
|
389
|
361
|
344
|
519
|
(490)
|
(478)
|
(4 574)
|
(4 533)
|
(3 511)
|
(3 345)
|
948
|
731
|
465
|
295
|
(23)
|
506
|
650
|
568
|
675
|
(600)
|
(429)
|
(1 201)
|
(1 543)
|
(1 244)
|
|
| Pre-Tax Income |
(2 276)
N/A
|
(1 746)
+23%
|
1 300
N/A
|
5 122
+294%
|
8 498
+66%
|
11 300
+33%
|
10 205
-10%
|
6 954
-32%
|
5 656
-19%
|
5 097
-10%
|
6 861
+35%
|
8 973
+31%
|
10 879
+21%
|
11 313
+4%
|
10 546
-7%
|
12 274
+16%
|
12 681
+3%
|
11 675
-8%
|
9 970
-15%
|
7 730
-22%
|
6 615
-14%
|
6 164
-7%
|
7 081
+15%
|
5 216
-26%
|
4 711
-10%
|
5 107
+8%
|
7 154
+40%
|
9 031
+26%
|
8 887
-2%
|
8 617
-3%
|
6 608
-23%
|
6 236
-6%
|
4 869
-22%
|
4 186
-14%
|
(422)
N/A
|
(2 624)
-522%
|
(3 223)
-23%
|
(3 402)
-6%
|
1 623
N/A
|
4 087
+152%
|
5 723
+40%
|
7 742
+35%
|
6 946
-10%
|
7 437
+7%
|
7 046
-5%
|
4 684
-34%
|
3 348
-29%
|
(1 017)
N/A
|
(1 236)
-22%
|
(2 608)
-111%
|
(5 034)
-93%
|
(5 540)
-10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(4)
|
(231)
|
(582)
|
(814)
|
(1 384)
|
(1 313)
|
(1 276)
|
(935)
|
(973)
|
(1 675)
|
(2 135)
|
(2 787)
|
(2 674)
|
(2 603)
|
(2 911)
|
(3 479)
|
(3 289)
|
(2 588)
|
(2 183)
|
(1 837)
|
(1 863)
|
(2 073)
|
(1 494)
|
(1 066)
|
(1 075)
|
(1 512)
|
(1 924)
|
(1 948)
|
(1 946)
|
(1 465)
|
(1 372)
|
(743)
|
(531)
|
(442)
|
9
|
(24)
|
71
|
(355)
|
(858)
|
(1 184)
|
(1 603)
|
(1 351)
|
(1 603)
|
(1 595)
|
(1 159)
|
(961)
|
228
|
(1 209)
|
(929)
|
(265)
|
(245)
|
|
| Income from Continuing Operations |
(2 279)
|
(1 749)
|
1 070
|
4 541
|
7 684
|
9 916
|
8 893
|
5 679
|
4 721
|
4 124
|
5 186
|
6 838
|
8 092
|
8 640
|
7 943
|
9 363
|
9 202
|
8 385
|
7 381
|
5 546
|
4 778
|
4 300
|
5 007
|
3 721
|
3 645
|
4 032
|
5 641
|
7 106
|
6 939
|
6 671
|
5 144
|
4 864
|
4 126
|
3 654
|
(865)
|
(2 616)
|
(3 247)
|
(3 330)
|
1 268
|
3 230
|
4 539
|
6 139
|
5 595
|
5 834
|
5 451
|
3 524
|
2 387
|
(790)
|
(2 445)
|
(3 537)
|
(5 299)
|
(5 785)
|
|
| Income to Minority Interest |
1 346
|
1 126
|
(36)
|
(1 834)
|
(3 333)
|
(4 592)
|
(4 060)
|
(2 552)
|
(1 827)
|
(1 281)
|
(1 812)
|
(2 484)
|
(3 230)
|
(3 433)
|
(3 073)
|
(3 537)
|
(3 578)
|
(3 197)
|
(2 785)
|
(2 090)
|
(1 650)
|
(1 389)
|
(1 543)
|
(875)
|
(617)
|
(910)
|
(1 953)
|
(2 827)
|
(3 049)
|
(3 102)
|
(2 411)
|
(2 120)
|
(1 662)
|
(1 373)
|
711
|
1 301
|
1 395
|
1 311
|
(843)
|
(1 568)
|
(1 950)
|
(2 394)
|
(2 032)
|
(2 073)
|
(1 931)
|
(1 109)
|
(543)
|
749
|
(294)
|
223
|
847
|
1 006
|
|
| Net Income (Common) |
(933)
N/A
|
(623)
+33%
|
1 035
N/A
|
2 708
+162%
|
4 352
+61%
|
5 325
+22%
|
4 833
-9%
|
3 127
-35%
|
2 894
-7%
|
2 844
-2%
|
3 375
+19%
|
4 355
+29%
|
4 862
+12%
|
5 208
+7%
|
4 871
-6%
|
5 827
+20%
|
5 625
-3%
|
5 188
-8%
|
4 595
-11%
|
3 455
-25%
|
3 128
-9%
|
2 910
-7%
|
3 464
+19%
|
2 845
-18%
|
3 028
+6%
|
3 121
+3%
|
3 687
+18%
|
4 279
+16%
|
3 890
-9%
|
3 568
-8%
|
2 732
-23%
|
2 744
+0%
|
2 464
-10%
|
2 282
-7%
|
(152)
N/A
|
(1 315)
-763%
|
(1 852)
-41%
|
(2 020)
-9%
|
425
N/A
|
1 662
+291%
|
2 588
+56%
|
3 745
+45%
|
3 563
-5%
|
3 760
+6%
|
3 520
-6%
|
2 415
-31%
|
1 844
-24%
|
(41)
N/A
|
(2 740)
-6 626%
|
(3 314)
-21%
|
(4 452)
-34%
|
(4 779)
-7%
|
|
| EPS (Diluted) |
-933
N/A
|
-623
+33%
|
1 035
N/A
|
2 708
+162%
|
4 352
+61%
|
5 325
+22%
|
4 833
-9%
|
3 127
-35%
|
2 894
-7%
|
2 844
-2%
|
3 375
+19%
|
4 355
+29%
|
4 862
+12%
|
5 208
+7%
|
4 871
-6%
|
5 827
+20%
|
5 625
-3%
|
5 188
-8%
|
4 595
-11%
|
3 455
-25%
|
3 128
-9%
|
2 910
-7%
|
3 464
+19%
|
2 845
-18%
|
3 028
+6%
|
3 121
+3%
|
3 687
+18%
|
4 279
+16%
|
3 890
-9%
|
3 568
-8%
|
2 732
-23%
|
2 744
+0%
|
2 464
-10%
|
2 282
-7%
|
-144.21
N/A
|
-1 245.26
-764%
|
-1 753.71
-41%
|
-1 912.45
-9%
|
402.61
N/A
|
1 574.01
+291%
|
2 451.2
+56%
|
3 546.31
+45%
|
3 373.76
-5%
|
3 560.83
+6%
|
3 333.32
-6%
|
2 287.25
-31%
|
1 746.16
-24%
|
-38.57
N/A
|
-2 594.35
-6 626%
|
-3 138.42
-21%
|
-4 216.24
-34%
|
-4 525.49
-7%
|
|
Switch to:
Switch to:
See Also
Discover More
