First Time Loading...
D

Daewon Chemical Co Ltd
KRX:024890

Watchlist Manager
Daewon Chemical Co Ltd
KRX:024890
Watchlist
Price: 1 600 KRW -0.37% Market Closed
Updated: May 21, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

139.3B
-4%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+15%
5 Years
+21%
7 Years
+4%
10 Years
+21%
-9B
-10%
Operating Income
Growth Rates:
1 Year
-29%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-11.1B
-18%
Net Income
Growth Rates:
1 Year
-55%
3 Years
-
5 Years
-
7 Years
-
10 Years
-364%

Earnings Waterfall
Daewon Chemical Co Ltd

Revenue
139.3B KRW
Cost of Revenue
-125.6B KRW
Gross Profit
13.6B KRW
Operating Expenses
-22.7B KRW
Operating Income
-9B KRW
Other Expenses
-2.1B KRW
Net Income
-11.1B KRW

Income Statement
Daewon Chemical Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
115 134
N/A
110 689
-4%
108 178
-2%
112 091
+4%
117 808
+5%
122 794
+4%
131 566
+7%
138 103
+5%
142 814
+3%
144 657
+1%
144 639
0%
140 884
-3%
133 601
-5%
126 959
-5%
124 361
-2%
119 791
-4%
118 874
-1%
121 558
+2%
118 379
-3%
114 949
-3%
115 121
+0%
114 848
0%
114 627
0%
119 903
+5%
126 512
+6%
130 306
+3%
133 053
+2%
133 539
+0%
120 933
-9%
111 974
-7%
108 787
-3%
105 161
-3%
110 944
+5%
111 399
+0%
113 339
+2%
120 734
+7%
131 801
+9%
144 411
+10%
146 805
+2%
145 068
-1%
139 265
-4%
Gross Profit
Cost of Revenue
(99 444)
(94 932)
(90 873)
(92 310)
(94 943)
(98 083)
(104 731)
(109 184)
(111 791)
(113 108)
(111 231)
(107 982)
(102 831)
(97 609)
(95 566)
(91 813)
(91 474)
(92 570)
(91 423)
(89 643)
(91 338)
(93 105)
(94 465)
(98 668)
(103 063)
(105 863)
(106 596)
(107 541)
(99 215)
(93 105)
(91 401)
(89 414)
(93 614)
(95 152)
(99 706)
(105 359)
(114 848)
(125 442)
(130 042)
(129 269)
(125 631)
Gross Profit
15 691
N/A
15 757
+0%
17 306
+10%
19 781
+14%
22 865
+16%
24 711
+8%
26 835
+9%
28 919
+8%
31 024
+7%
31 550
+2%
33 408
+6%
32 904
-2%
30 771
-6%
29 351
-5%
28 795
-2%
27 978
-3%
27 400
-2%
28 988
+6%
26 956
-7%
25 306
-6%
23 784
-6%
21 743
-9%
20 162
-7%
21 235
+5%
23 448
+10%
24 444
+4%
26 457
+8%
25 999
-2%
21 719
-16%
18 869
-13%
17 387
-8%
15 747
-9%
17 330
+10%
16 247
-6%
13 633
-16%
15 375
+13%
16 952
+10%
18 969
+12%
16 764
-12%
15 799
-6%
13 634
-14%
Operating Income
Operating Expenses
(12 480)
(12 549)
(12 081)
(12 085)
(11 708)
(11 969)
(12 771)
(13 485)
(14 286)
(14 731)
(14 977)
(15 421)
(15 372)
(15 533)
(16 358)
(16 382)
(16 275)
(16 202)
(16 935)
(16 785)
(16 191)
(16 186)
(14 968)
(15 422)
(18 639)
(19 265)
(19 771)
(21 409)
(18 976)
(18 169)
(17 038)
(17 533)
(18 071)
(17 240)
(22 064)
(23 040)
(23 939)
(25 139)
(24 165)
(24 019)
(22 670)
Selling, General & Administrative
(11 821)
(11 890)
(9 459)
(11 569)
(10 076)
(9 861)
(10 540)
(11 210)
(11 954)
(12 273)
(12 608)
(13 155)
(13 792)
(13 899)
(13 543)
(14 268)
(13 508)
(13 718)
(14 799)
(14 644)
(14 353)
(14 082)
(13 045)
(13 660)
(16 839)
(17 616)
(17 904)
(18 011)
(15 407)
(14 730)
(15 183)
(14 717)
(15 509)
(15 735)
(20 455)
(21 388)
(22 168)
(23 415)
(22 330)
(22 211)
(20 876)
Research & Development
0
0
(2 504)
(930)
(1 513)
(1 947)
(2 064)
(2 101)
(2 158)
(2 250)
(2 149)
0
0
(1 178)
(2 584)
(1 950)
(2 548)
(2 278)
(1 939)
(1 877)
(1 592)
(1 863)
(1 767)
(1 607)
(1 629)
(1 363)
(1 524)
(1 749)
(1 928)
(1 921)
(1 708)
(1 507)
(1 256)
(1 368)
(1 474)
(1 505)
(1 621)
(1 565)
(1 665)
(1 645)
(1 638)
Depreciation & Amortization
0
0
(119)
(73)
(119)
(162)
(166)
(175)
(175)
(207)
(220)
0
0
(111)
(231)
(165)
(220)
(206)
(197)
(183)
(165)
(159)
(156)
(154)
(170)
(287)
(342)
(344)
(336)
(211)
(148)
(148)
(145)
(138)
(135)
(147)
(150)
(160)
(170)
(163)
(156)
Other Operating Expenses
(659)
(659)
0
487
0
0
0
0
0
0
0
(2 266)
(1 580)
(345)
0
0
0
0
0
(81)
(81)
(82)
0
0
0
0
0
(1 305)
(1 305)
(1 307)
0
(1 161)
(1 161)
0
0
0
0
0
0
0
0
Operating Income
3 211
N/A
3 210
0%
5 224
+63%
7 697
+47%
11 158
+45%
12 742
+14%
14 064
+10%
15 433
+10%
16 736
+8%
16 817
+0%
18 431
+10%
17 481
-5%
15 398
-12%
13 817
-10%
12 438
-10%
11 596
-7%
11 126
-4%
12 787
+15%
10 021
-22%
8 522
-15%
7 592
-11%
5 557
-27%
5 194
-7%
5 813
+12%
4 810
-17%
5 178
+8%
6 686
+29%
4 589
-31%
2 742
-40%
700
-74%
348
-50%
(1 786)
N/A
(741)
+58%
(993)
-34%
(8 431)
-749%
(7 665)
+9%
(6 987)
+9%
(6 170)
+12%
(7 401)
-20%
(8 220)
-11%
(9 037)
-10%
Pre-Tax Income
Interest Income Expense
(5 212)
(5 052)
(4 311)
(4 060)
(4 066)
(3 819)
(3 596)
(3 482)
(2 512)
(1 636)
(1 412)
(1 100)
(1 016)
(2 060)
(1 125)
(1 438)
(1 395)
(927)
(1 687)
(1 149)
(1 124)
(1 303)
(1 041)
(972)
(1 146)
(891)
(939)
(640)
(610)
(878)
(1 400)
(1 573)
(1 614)
(1 076)
(508)
(626)
65
1 401
(1 906)
(2 248)
(3 304)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
(347)
0
0
0
0
0
0
0
(81)
0
0
0
0
0
0
0
(1 306)
0
0
0
(1 161)
0
0
(1 162)
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
(422)
2
(29)
(935)
(1 453)
(1 872)
(2 766)
(2 113)
(2 782)
0
0
(1 199)
(794)
(419)
(681)
(1 509)
(1 862)
(1 620)
(1 193)
(348)
3
163
(34)
(151)
(170)
(164)
173
273
231
230
0
(8)
60
0
91
0
34
37
0
Total Other Income
(127)
(56)
(1 277)
(1 947)
(2 968)
(2 514)
(1 733)
(1 964)
(1 659)
(1 612)
(871)
(3 620)
(2 847)
(1 264)
(1 161)
(1 644)
(1 801)
(2 971)
(2 214)
(1 773)
(1 326)
(267)
(719)
(539)
(145)
182
901
959
944
926
282
301
185
243
318
317
256
263
290
319
232
Pre-Tax Income
(2 128)
N/A
(1 898)
+11%
(786)
+59%
1 692
N/A
4 096
+142%
5 475
+34%
7 281
+33%
8 117
+11%
9 801
+21%
11 458
+17%
13 018
+14%
12 761
-2%
11 535
-10%
9 295
-19%
9 358
+1%
8 096
-13%
7 249
-10%
7 378
+2%
4 177
-43%
3 978
-5%
3 947
-1%
3 638
-8%
3 437
-6%
4 463
+30%
3 483
-22%
4 316
+24%
5 173
+20%
4 743
-8%
3 249
-31%
1 021
-69%
(1 700)
N/A
(2 829)
-66%
(2 171)
+23%
(2 997)
-38%
(8 561)
-186%
(7 974)
+7%
(6 574)
+18%
(4 506)
+31%
(8 982)
-99%
(10 113)
-13%
(12 108)
-20%
Net Income
Tax Provision
(267)
(127)
(525)
(898)
(1 226)
(1 567)
(1 455)
(853)
(874)
(1 000)
(1 538)
(2 039)
(2 471)
(2 154)
(2 131)
(2 047)
(1 568)
(2 989)
(2 591)
(2 523)
(2 294)
(735)
(774)
(863)
(355)
(547)
(894)
(921)
(1 793)
(1 627)
(483)
(755)
503
665
1 558
309
(597)
(1 069)
(639)
719
1 005
Income from Continuing Operations
(2 394)
(2 024)
(1 311)
794
2 870
3 908
5 825
7 263
8 926
10 458
11 480
10 723
9 065
7 140
7 227
6 048
5 680
4 389
1 586
1 455
1 654
2 904
2 664
3 601
3 128
3 769
4 279
3 821
1 455
(607)
(2 183)
(3 584)
(1 667)
(2 332)
(7 004)
(7 665)
(7 172)
(5 576)
(9 622)
(9 394)
(11 103)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
2
3
7
7
9
10
8
8
6
6
2
(2)
(7)
(12)
(11)
(11)
(8)
(6)
Net Income (Common)
(2 394)
N/A
(2 024)
+15%
(1 311)
+35%
794
N/A
2 870
+261%
3 908
+36%
5 825
+49%
7 263
+25%
8 926
+23%
10 458
+17%
11 480
+10%
10 723
-7%
9 065
-15%
7 140
-21%
7 227
+1%
6 048
-16%
5 680
-6%
4 389
-23%
1 586
-64%
1 455
-8%
1 654
+14%
2 904
+76%
2 665
-8%
3 602
+35%
3 130
-13%
3 775
+21%
4 286
+14%
3 831
-11%
1 466
-62%
(598)
N/A
(2 175)
-264%
(3 578)
-65%
(1 661)
+54%
(2 330)
-40%
(7 006)
-201%
(7 673)
-10%
(7 184)
+6%
(5 587)
+22%
(9 632)
-72%
(9 403)
+2%
(11 110)
-18%
EPS (Diluted)
-79.8
N/A
-67.46
+15%
-43.7
+35%
21.45
N/A
77.56
+262%
97.7
+26%
145.62
+49%
181.57
+25%
217.7
+20%
237.68
+9%
302.1
+27%
261.53
-13%
221.09
-15%
174.14
-21%
176.26
+1%
147.51
-16%
135.23
-8%
107.04
-21%
38.68
-64%
35.48
-8%
40.34
+14%
70.82
+76%
65
-8%
87.85
+35%
76.34
-13%
92.07
+21%
104.53
+14%
93.43
-11%
35.75
-62%
-14.58
N/A
-53.04
-264%
-87.26
-65%
-40.63
+53%
-56.94
-40%
-171.8
-202%
-188.23
-10%
-176.24
+6%
-137.07
+22%
-236.32
-72%
-230.68
+2%
-272.57
-18%

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 139,300+ 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.