First Time Loading...
A

Aekyung Industrial Co Ltd
KRX:018250

Watchlist Manager
Aekyung Industrial Co Ltd
KRX:018250
Watchlist
Price: 20 950 KRW 3.46%
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

668.9B
+1%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+14%
5 Years
-4%
7 Years
-
10 Years
-
61.9B
-0.3%
Operating Income
Growth Rates:
1 Year
+59%
3 Years
+177%
5 Years
-22%
7 Years
-
10 Years
-
48.8B
+40%
Net Income
Growth Rates:
1 Year
+194%
3 Years
+325%
5 Years
-20%
7 Years
-
10 Years
-

Earnings Waterfall
Aekyung Industrial Co Ltd

Revenue
668.9B KRW
Cost of Revenue
-354.1B KRW
Gross Profit
314.7B KRW
Operating Expenses
-252.8B KRW
Operating Income
61.9B KRW
Other Expenses
-13.2B KRW
Net Income
48.8B KRW

Income Statement
Aekyung Industrial Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
545 833
N/A
570 873
+5%
628 921
+10%
653 266
+4%
694 388
+6%
712 144
+3%
699 584
-2%
709 349
+1%
692 373
-2%
683 063
-1%
701 337
+3%
682 906
-3%
647 472
-5%
628 574
-3%
588 136
-6%
563 045
-4%
584 133
+4%
577 569
-1%
573 923
-1%
578 482
+1%
577 335
0%
593 313
+3%
610 411
+3%
627 608
+3%
647 926
+3%
660 179
+2%
668 867
+1%
Gross Profit
Cost of Revenue
(284 358)
(296 292)
(303 219)
(309 014)
(325 556)
(332 270)
(344 614)
(354 059)
(349 762)
(350 205)
(361 453)
(355 526)
(345 953)
(342 350)
(330 249)
(322 208)
(332 729)
(329 914)
(331 238)
(334 653)
(334 026)
(338 776)
(341 994)
(345 863)
(348 884)
(352 511)
(354 139)
Gross Profit
261 474
N/A
274 581
+5%
325 703
+19%
344 251
+6%
368 831
+7%
379 873
+3%
354 970
-7%
355 289
+0%
342 610
-4%
332 857
-3%
339 884
+2%
327 380
-4%
301 519
-8%
286 224
-5%
257 886
-10%
240 838
-7%
251 405
+4%
247 656
-1%
242 685
-2%
243 829
+0%
243 309
0%
254 536
+5%
268 417
+5%
281 745
+5%
299 042
+6%
307 668
+3%
314 727
+2%
Operating Income
Operating Expenses
(216 726)
(229 215)
(275 981)
(289 220)
(302 799)
(306 396)
(275 800)
(274 966)
(277 610)
(275 301)
(279 282)
(277 173)
(258 660)
(250 030)
(235 516)
(223 341)
(226 843)
(225 152)
(218 300)
(220 342)
(221 446)
(223 632)
(229 378)
(235 115)
(240 043)
(245 542)
(252 790)
Selling, General & Administrative
(211 745)
(224 282)
(271 079)
(284 044)
(297 604)
(300 750)
(269 885)
(268 308)
(269 839)
(266 418)
(269 384)
(267 154)
(248 585)
(240 231)
(225 562)
(212 860)
(215 887)
(214 019)
(207 270)
(208 304)
(209 301)
(211 256)
(218 390)
(224 293)
(229 524)
(235 192)
(241 751)
Research & Development
(3 349)
(3 219)
(3 098)
(3 279)
(3 215)
(3 532)
(3 600)
(3 409)
(3 491)
(3 576)
(3 687)
(3 616)
(3 553)
(3 233)
(3 219)
(3 473)
(3 737)
(3 696)
(3 663)
(3 691)
(3 814)
(4 129)
(3 592)
(3 461)
(3 423)
(3 383)
(4 033)
Depreciation & Amortization
(1 629)
(1 712)
(1 804)
(1 894)
(1 978)
(2 111)
(2 315)
(3 248)
(4 280)
(5 308)
(6 211)
(6 404)
(6 522)
(6 567)
(6 735)
(7 009)
(7 220)
(7 437)
(7 368)
(7 294)
(7 277)
(7 193)
(7 395)
(7 361)
(7 096)
(6 967)
(7 005)
Other Operating Expenses
(3)
0
0
(3)
0
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 054)
(1 054)
(1 054)
0
0
0
0
0
Operating Income
44 749
N/A
45 366
+1%
49 722
+10%
55 032
+11%
66 033
+20%
73 478
+11%
79 171
+8%
80 324
+1%
65 001
-19%
57 557
-11%
60 601
+5%
50 206
-17%
42 858
-15%
36 193
-16%
22 370
-38%
17 496
-22%
24 561
+40%
22 503
-8%
24 385
+8%
23 487
-4%
21 863
-7%
30 905
+41%
39 039
+26%
46 629
+19%
58 999
+27%
62 126
+5%
61 938
0%
Pre-Tax Income
Interest Income Expense
(48)
604
(376)
504
1 650
2 075
2 220
3 005
2 389
1 694
1 931
1 691
(1 575)
(1 396)
(3 339)
(1 920)
663
1 949
4 277
2 966
5 102
7 150
93
3 382
1 279
(1 710)
8 395
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 054)
0
0
0
0
0
0
0
(6 413)
Gain/Loss on Disposition of Assets
0
1
1
1
2
24
24
22
26
(425)
(425)
(584)
(649)
(223)
(224)
(61)
(17)
(2 003)
(2 318)
(2 396)
(2 100)
(239)
74
151
(133)
(2)
70
Total Other Income
(12 965)
(11 027)
(423)
48
(411)
(2 552)
(2 021)
(2 872)
(1 981)
(2 913)
(6 255)
(6 336)
(7 072)
(8 928)
(5 581)
(4 610)
(5 276)
(2 535)
(4 839)
(5 552)
(5 346)
(7 212)
(16 455)
(14 765)
(14 153)
(14 415)
(4 562)
Pre-Tax Income
31 736
N/A
34 945
+10%
48 924
+40%
55 585
+14%
67 273
+21%
73 024
+9%
79 393
+9%
80 478
+1%
65 434
-19%
55 911
-15%
55 852
0%
44 977
-19%
33 560
-25%
25 644
-24%
13 227
-48%
10 905
-18%
19 931
+83%
19 915
0%
20 452
+3%
18 504
-10%
19 520
+5%
30 603
+57%
22 750
-26%
35 397
+56%
45 992
+30%
45 999
+0%
59 427
+29%
Net Income
Tax Provision
(7 063)
(7 643)
(10 863)
(12 307)
(15 201)
(16 856)
(18 604)
(18 558)
(16 379)
(14 056)
(14 209)
(12 598)
(8 523)
(6 480)
(1 767)
(515)
(2 396)
(2 430)
(4 726)
(4 586)
(4 777)
(7 242)
(6 068)
(8 631)
(11 088)
(11 360)
(10 823)
Income from Continuing Operations
24 672
27 301
38 061
43 277
52 073
56 169
60 789
61 921
49 055
41 856
41 643
32 380
25 038
19 164
11 460
10 390
17 535
17 485
15 725
13 918
14 743
23 361
16 682
26 766
34 904
34 639
48 605
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(247)
(125)
(133)
(96)
214
147
Net Income (Common)
24 672
N/A
27 301
+11%
38 061
+39%
43 277
+14%
52 073
+20%
56 169
+8%
60 789
+8%
61 921
+2%
49 055
-21%
41 856
-15%
41 643
-1%
32 380
-22%
25 038
-23%
19 164
-23%
11 460
-40%
10 390
-9%
17 535
+69%
17 485
0%
15 725
-10%
13 918
-11%
14 741
+6%
23 114
+57%
16 557
-28%
26 633
+61%
34 807
+31%
34 854
+0%
48 752
+40%
EPS (Diluted)
1 174.85
N/A
1 300.04
+11%
1 730.04
+33%
1 967.13
+14%
2 002.8
+2%
2 160.34
+8%
2 431.56
+13%
2 381.57
-2%
1 886.73
-21%
1 609.84
-15%
1 601.65
-1%
1 245.38
-22%
963
-23%
737.07
-23%
440.76
-40%
399.61
-9%
668.8
+67%
666.89
0%
599.98
-10%
531.03
-11%
562.43
+6%
881.87
+57%
631.7
-28%
1 025.53
+62%
1 353.05
+32%
1 353.7
+0%
1 893.5
+40%

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 132,400+ 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.