D

Dongwon Metal Co Ltd
KRX:018500

Watchlist Manager
Dongwon Metal Co Ltd
KRX:018500
Watchlist
Price: 1 383 KRW -0.07%
Market Cap: 64.7B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+22%
5Y
+39%
10Y
+52%
Operating Income
+
3Y
+123%
5Y
+157%
10Y
+258%
Net Income
+
3Y
-24%
5Y
+4 770%
10Y
+1 678%

Earnings Waterfall
Dongwon Metal Co Ltd

Revenue
630.5B KRW
Cost of Revenue
-497.7B KRW
Gross Profit
132.8B KRW
Operating Expenses
-93.1B KRW
Operating Income
39.7B KRW
Other Expenses
-20.9B KRW
Net Income
18.8B KRW

Income Statement
Dongwon Metal Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 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
Revenue
Interest Expense
12 189
0
0
0
12 596
3 385
6 559
9 734
12 937
12 383
12 281
11 950
11 880
11 809
11 522
11 508
11 177
11 079
11 065
11 032
11 264
11 491
11 307
11 706
11 677
11 219
11 799
11 294
10 682
10 759
10 359
10 649
11 297
11 588
12 049
11 879
12 580
12 514
11 616
11 125
13 979
13 434
15 384
15 132
11 300
11 701
10 513
11 648
12 275
13 340
13 767
13 719
13 991
13 728
13 412
13 498
0
0
Revenue
316 569
N/A
340 158
+7%
347 280
+2%
368 788
+6%
382 443
+4%
393 198
+3%
412 328
+5%
419 675
+2%
421 366
+0%
426 241
+1%
430 844
+1%
427 313
-1%
419 657
-2%
415 051
-1%
403 182
-3%
405 202
+1%
408 718
+1%
413 837
+1%
421 128
+2%
435 325
+3%
460 887
+6%
457 974
-1%
486 480
+6%
491 418
+1%
492 941
+0%
495 195
+0%
487 211
-2%
464 531
-5%
427 261
-8%
415 385
-3%
403 499
-3%
422 032
+5%
458 575
+9%
461 897
+1%
469 300
+2%
442 805
-6%
456 638
+3%
452 546
-1%
387 610
-14%
386 722
0%
369 491
-4%
366 222
-1%
508 411
+39%
508 358
0%
387 369
-24%
518 567
+34%
452 965
-13%
494 905
+9%
538 640
+9%
556 548
+3%
566 935
+2%
578 203
+2%
568 241
-2%
582 878
+3%
594 493
+2%
600 937
+1%
626 236
+4%
630 505
+1%
Gross Profit
Cost of Revenue
(256 785)
(276 921)
(281 705)
(305 584)
(312 389)
(322 627)
(342 666)
(351 250)
(352 950)
(357 711)
(361 972)
(353 747)
(351 300)
(346 944)
(335 170)
(340 135)
(344 019)
(347 364)
(353 973)
(362 934)
(384 556)
(382 037)
(404 330)
(409 313)
(414 111)
(419 261)
(416 434)
(404 898)
(375 131)
(366 014)
(358 688)
(372 742)
(415 003)
(417 471)
(419 444)
(387 202)
(380 526)
(380 738)
(328 306)
(331 023)
(321 796)
(314 683)
(432 670)
(433 988)
(323 312)
(430 029)
(364 674)
(400 460)
(427 815)
(440 879)
(450 792)
(454 854)
(453 590)
(459 725)
(472 460)
(483 740)
(496 888)
(497 733)
Gross Profit
59 784
N/A
63 237
+6%
65 575
+4%
63 204
-4%
70 054
+11%
70 571
+1%
69 663
-1%
68 426
-2%
68 416
0%
68 531
+0%
68 872
+0%
73 566
+7%
68 356
-7%
68 107
0%
68 012
0%
65 067
-4%
64 699
-1%
66 473
+3%
67 155
+1%
72 391
+8%
76 331
+5%
75 937
-1%
82 150
+8%
82 104
0%
78 831
-4%
75 933
-4%
70 776
-7%
59 633
-16%
52 130
-13%
49 371
-5%
44 810
-9%
49 289
+10%
43 573
-12%
44 426
+2%
49 857
+12%
55 604
+12%
76 112
+37%
71 808
-6%
59 304
-17%
55 699
-6%
47 695
-14%
51 539
+8%
75 741
+47%
74 370
-2%
64 056
-14%
88 538
+38%
88 291
0%
94 445
+7%
110 825
+17%
115 668
+4%
116 143
+0%
123 349
+6%
114 652
-7%
123 152
+7%
122 033
-1%
117 197
-4%
129 348
+10%
132 771
+3%
Operating Income
Operating Expenses
(35 460)
(38 719)
(39 578)
(42 178)
(42 762)
(44 244)
(45 886)
(47 430)
(50 581)
(51 817)
(53 223)
(53 863)
(51 406)
(51 647)
(52 128)
(53 094)
(52 535)
(55 383)
(56 539)
(58 805)
(62 751)
(61 495)
(62 625)
(64 252)
(61 681)
(62 009)
(60 832)
(57 146)
(58 315)
(56 266)
(55 943)
(55 398)
(57 090)
(54 671)
(54 030)
(53 886)
(55 973)
(56 371)
(52 980)
(50 404)
(48 866)
(49 536)
(74 550)
(78 518)
(52 309)
(70 751)
(64 992)
(72 230)
(75 252)
(76 778)
(73 248)
(70 568)
(78 978)
(82 604)
(91 443)
(90 465)
(87 362)
(93 095)
Selling, General & Administrative
(34 512)
(39 346)
(40 973)
(42 487)
(39 329)
(44 070)
(44 402)
(44 889)
(46 617)
(47 906)
(49 503)
(50 415)
(47 540)
(47 964)
(48 376)
(49 255)
(47 855)
(50 165)
(50 245)
(52 358)
(57 550)
(54 499)
(56 504)
(56 245)
(55 910)
(53 910)
(52 751)
(50 439)
(52 844)
(50 576)
(50 097)
(49 352)
(51 151)
(49 052)
(48 343)
(48 626)
(49 888)
(50 332)
(47 163)
(43 477)
(43 905)
(43 743)
(58 827)
(65 215)
(47 872)
(70 181)
(63 755)
(70 414)
(71 305)
(71 324)
(68 868)
(66 174)
(72 189)
(79 438)
(88 485)
(87 352)
(80 268)
(89 422)
Research & Development
(335)
0
0
0
(288)
(331)
(625)
(798)
(600)
(575)
(368)
0
(544)
(323)
(399)
0
(1 221)
(1 774)
(2 126)
(2 551)
(1 582)
(2 898)
(2 522)
(4 048)
(1 802)
(4 064)
(4 178)
(2 721)
(1 517)
(1 675)
(1 737)
(2 111)
(2 284)
(2 112)
(2 341)
(1 900)
(1 834)
0
(1 365)
(1 451)
(1 062)
0
0
0
(1 597)
0
0
0
(1 478)
(1 947)
0
0
(4 516)
(897)
0
0
(4 796)
(1 405)
Depreciation & Amortization
(3 413)
0
0
0
(3 146)
0
(859)
(1 742)
(3 364)
(3 334)
(3 350)
(3 253)
(3 322)
(3 361)
(3 355)
(3 442)
(3 460)
(3 446)
(4 169)
(3 896)
(3 619)
(4 098)
(3 599)
(3 958)
(3 969)
(4 033)
(3 900)
(3 984)
(3 953)
(4 012)
(4 106)
(3 932)
(3 655)
(3 507)
(3 346)
(3 360)
(4 251)
(4 360)
(4 452)
(5 476)
(3 899)
(4 731)
0
0
(2 840)
(570)
(1 236)
(1 729)
(2 469)
(2 394)
(2 433)
(2 447)
(2 272)
(2 259)
(2 247)
(2 216)
(2 298)
(2 260)
Other Operating Expenses
2 799
626
1 395
309
0
157
0
0
0
0
0
(195)
0
0
0
(397)
0
0
0
0
0
0
0
0
0
0
(3)
0
0
(3)
(3)
(3)
0
0
0
0
0
(1 679)
0
0
0
(1 062)
(15 723)
(13 302)
0
0
0
(87)
0
(1 113)
(1 947)
(1 947)
0
(9)
(711)
(897)
0
(8)
Operating Income
24 324
N/A
24 516
+1%
25 995
+6%
21 025
-19%
27 291
+30%
26 328
-4%
23 777
-10%
20 995
-12%
17 835
-15%
16 712
-6%
15 648
-6%
19 702
+26%
16 951
-14%
16 458
-3%
15 882
-3%
11 971
-25%
12 164
+2%
11 089
-9%
10 614
-4%
13 585
+28%
13 580
0%
14 441
+6%
19 526
+35%
17 853
-9%
17 149
-4%
13 925
-19%
9 944
-29%
2 487
-75%
(6 184)
N/A
(6 896)
-12%
(11 133)
-61%
(6 109)
+45%
(13 517)
-121%
(10 245)
+24%
(4 174)
+59%
1 717
N/A
20 139
+1 073%
15 437
-23%
6 324
-59%
5 296
-16%
(1 171)
N/A
2 004
N/A
1 192
-41%
(4 148)
N/A
11 748
N/A
17 788
+51%
23 299
+31%
22 215
-5%
35 573
+60%
38 891
+9%
42 895
+10%
52 780
+23%
35 674
-32%
40 548
+14%
30 590
-25%
26 731
-13%
41 986
+57%
39 676
-6%
Pre-Tax Income
Interest Income Expense
(10 139)
(9 480)
(9 820)
(9 938)
(10 160)
(9 003)
(9 470)
(11 390)
(10 870)
(9 940)
(11 586)
(8 827)
(9 355)
(11 777)
(8 643)
(9 460)
(12 301)
(12 278)
(9 334)
(15 206)
(11 906)
(11 008)
(18 100)
(10 382)
(15 235)
(13 223)
(10 364)
(12 330)
(6 203)
(7 172)
(7 568)
(7 963)
(10 225)
(10 258)
(9 575)
(12 081)
(8 851)
(17 949)
(20 757)
(25 130)
(21 248)
(10 081)
(11 557)
(2 530)
(1 768)
(14 958)
(12 494)
(16 567)
(14 429)
(11 968)
(13 601)
(12 552)
(11 347)
(15 616)
(13 714)
(9 807)
(14 271)
(17 305)
Non-Reccuring Items
277
0
0
0
0
0
0
540
(14)
531
353
(231)
(159)
(209)
(23)
15
(9)
(9)
(20)
(16)
(14)
(7)
(14)
(14)
(35)
(49)
(50)
(67)
(627)
(613)
(2 522)
(2 525)
(2)
(1 939)
(20)
61
(4 120)
(4 119)
(4 119)
(4 179)
(11 146)
(11 148)
0
0
(37)
0
(87)
0
(1 026)
0
(1 221)
(1 230)
(9)
0
0
193
(8)
0
Gain/Loss on Disposition of Assets
0
0
0
0
(497)
0
(510)
(1 204)
(917)
(1 464)
(1 060)
(353)
(954)
(997)
(884)
(894)
(30)
(18)
366
547
331
537
(384)
(139)
(187)
162
944
89
478
(165)
(204)
2 042
2 436
2 674
3 767
2 217
2 170
2 231
1 360
2 188
1 011
2 418
0
0
1 875
(253)
621
727
738
946
188
109
123
228
102
68
525
366
Total Other Income
0
0
1 144
447
997
342
(1 377)
237
(1 056)
(1 306)
(262)
(1 439)
1 429
1 211
1 090
1 613
1 095
1 912
772
811
(221)
(1 274)
(241)
(1 467)
(1 188)
(153)
(564)
1 139
505
(159)
(102)
(1 383)
551
900
7 314
9 064
7 410
6 323
3 060
3 250
6 611
10 538
19 150
18 151
10 227
22 424
12 673
16 538
2 416
2 243
2 369
(3 700)
1 217
2 185
1 736
(1 206)
730
94
Pre-Tax Income
14 461
N/A
15 038
+4%
17 319
+15%
11 534
-33%
17 632
+53%
17 667
+0%
12 419
-30%
9 177
-26%
4 977
-46%
4 532
-9%
3 092
-32%
8 852
+186%
7 911
-11%
4 687
-41%
7 424
+58%
3 246
-56%
918
-72%
695
-24%
2 397
+245%
(280)
N/A
1 770
N/A
2 689
+52%
786
-71%
5 850
+644%
504
-91%
660
+31%
(91)
N/A
(8 684)
-9 443%
(12 031)
-39%
(15 005)
-25%
(21 529)
-43%
(15 937)
+26%
(20 758)
-30%
(18 868)
+9%
(2 687)
+86%
979
N/A
16 748
+1 611%
1 925
-89%
(14 131)
N/A
(18 574)
-31%
(25 945)
-40%
(6 268)
+76%
8 784
N/A
11 473
+31%
22 045
+92%
25 001
+13%
24 011
-4%
22 913
-5%
23 273
+2%
30 111
+29%
30 631
+2%
35 408
+16%
25 659
-28%
27 345
+7%
18 715
-32%
15 979
-15%
28 961
+81%
22 831
-21%
Net Income
Tax Provision
(1 672)
(1 425)
(2 162)
(1 460)
(2 301)
(1 359)
(1 173)
(1 518)
(424)
(1 017)
(764)
(696)
(34)
(11)
374
688
682
361
(264)
419
(1 499)
(2 134)
(2 715)
(4 091)
(2 588)
(2 239)
(529)
(232)
61
318
(1 535)
(1 008)
(1 999)
(1 360)
(670)
(1 202)
(397)
(1 540)
(2 661)
(2 550)
(2 175)
(861)
487
1 224
615
(427)
(1 597)
(3 134)
(5 105)
(5 356)
(7 701)
(8 614)
(7 378)
(9 729)
(6 337)
(7 409)
(7 797)
(4 033)
Income from Continuing Operations
12 789
13 612
15 157
10 074
15 331
16 308
11 246
7 659
4 553
3 515
2 327
8 154
7 877
4 674
7 797
3 934
1 601
1 057
2 134
140
270
555
(1 928)
1 760
(2 085)
(1 577)
(619)
(8 914)
(11 970)
(14 687)
(23 064)
(16 946)
(22 757)
(20 227)
(3 356)
(221)
16 351
386
(16 791)
(21 124)
(28 119)
(7 129)
9 271
12 697
22 660
24 574
22 414
19 779
18 168
24 755
22 930
26 793
18 281
17 617
12 377
8 570
21 164
18 798
Income to Minority Interest
0
0
0
0
0
0
0
0
1
1
1
0
(1)
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
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
12 789
N/A
13 612
+6%
15 157
+11%
10 074
-34%
15 331
+52%
16 308
+6%
11 246
-31%
7 659
-32%
4 554
-41%
3 516
-23%
2 328
-34%
8 155
+250%
7 876
-3%
4 673
-41%
7 796
+67%
3 933
-50%
1 601
-59%
1 057
-34%
2 134
+102%
140
-93%
270
+93%
555
+106%
(1 928)
N/A
1 760
N/A
(2 085)
N/A
(1 578)
+24%
(619)
+61%
(8 914)
-1 340%
(11 970)
-34%
(14 686)
-23%
(23 064)
-57%
(16 946)
+27%
(22 757)
-34%
(20 227)
+11%
(3 356)
+83%
(221)
+93%
16 351
N/A
386
-98%
(16 791)
N/A
(21 124)
-26%
(28 119)
-33%
(7 129)
+75%
9 217
N/A
12 631
+37%
22 660
+79%
24 574
+8%
22 467
-9%
19 845
-12%
18 168
-8%
24 755
+36%
22 930
-7%
26 793
+17%
18 281
-32%
17 617
-4%
12 377
-30%
8 570
-31%
21 164
+147%
18 798
-11%
EPS (Diluted)
441
N/A
349.02
-21%
721.76
+107%
347.37
-52%
450.91
+30%
562.34
+25%
374.86
-33%
264.1
-30%
157.03
-41%
121.24
-23%
80.27
-34%
281.2
+250%
281.28
+0%
161.13
-43%
259.86
+61%
122.9
-53%
51.64
-58%
30.2
-42%
57.67
+91%
3.68
-94%
7.71
+110%
14.6
+89%
-48.2
N/A
46.31
N/A
-54.86
N/A
-39.45
+28%
-15.47
+61%
-228.56
-1 377%
-332.5
-45%
-312.46
+6%
-490.72
-57%
-360.55
+27%
-484.19
-34%
-430.36
+11%
-71.4
+83%
-4.7
+93%
347.89
N/A
8.21
-98%
-357.25
N/A
-449.44
-26%
-601.55
-34%
-152.52
+75%
197.18
N/A
270.21
+37%
484.76
+79%
525.7
+8%
480.63
-9%
424.53
-12%
388.66
-8%
529.58
+36%
490.53
-7%
573.19
+17%
391.07
-32%
376.87
-4%
264.79
-30%
183.34
-31%
452.76
+147%
402.14
-11%

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
Follow us
Join more than 307,400+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.