First Time Loading...

Cheil Worldwide Inc
KRX:030000

Watchlist Manager
Cheil Worldwide Inc Logo
Cheil Worldwide Inc
KRX:030000
Watchlist
Price: 19 480 KRW 0.41%
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

4.1T
-1%
Revenue
Growth Rates:
1 Year
-3%
3 Years
+51%
5 Years
+19%
7 Years
+28%
10 Years
+53%
307.5B
+1%
Operating Income
Growth Rates:
1 Year
-1%
3 Years
+50%
5 Years
+70%
7 Years
+106%
10 Years
+137%
187.3B
-4%
Net Income
Growth Rates:
1 Year
-3%
3 Years
+19%
5 Years
+44%
7 Years
+112%
10 Years
+90%

Earnings Waterfall
Cheil Worldwide Inc

Revenue
4.1T KRW
Cost of Revenue
-2.5T KRW
Gross Profit
1.6T KRW
Operating Expenses
-1.3T KRW
Operating Income
307.5B KRW
Other Expenses
-120.2B KRW
Net Income
187.3B KRW

Income Statement
Cheil Worldwide Inc

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
2 709 282
N/A
2 778 974
+3%
2 745 314
-1%
2 700 631
-2%
2 666 256
-1%
2 607 867
-2%
2 671 941
+2%
2 753 509
+3%
2 806 714
+2%
2 890 870
+3%
2 967 506
+3%
3 065 299
+3%
3 232 594
+5%
3 247 798
+0%
3 253 017
+0%
3 348 515
+3%
3 374 987
+1%
3 512 365
+4%
3 597 684
+2%
3 590 330
0%
3 477 881
-3%
3 477 936
+0%
3 430 817
-1%
3 404 672
-1%
3 421 673
+0%
3 290 929
-4%
3 070 369
-7%
2 914 366
-5%
2 747 922
-6%
2 763 417
+1%
2 910 703
+5%
3 077 551
+6%
3 325 712
+8%
3 575 537
+8%
3 761 897
+5%
4 034 231
+7%
4 253 367
+5%
4 248 399
0%
4 243 387
0%
4 195 642
-1%
4 138 275
-1%
Gross Profit
Cost of Revenue
(1 976 598)
(2 009 419)
(1 960 301)
(1 914 167)
(1 873 404)
(1 780 837)
(1 811 530)
(1 844 620)
(1 858 043)
(1 921 639)
(1 983 778)
(2 081 838)
(2 235 159)
(2 263 110)
(2 268 388)
(2 352 414)
(2 362 441)
(2 477 887)
(2 546 404)
(2 524 268)
(2 395 130)
(2 377 828)
(2 295 625)
(2 247 769)
(2 256 744)
(2 121 530)
(1 945 805)
(1 795 577)
(1 643 465)
(1 644 786)
(1 739 130)
(1 858 588)
(2 046 146)
(2 232 415)
(2 346 227)
(2 542 459)
(2 715 018)
(2 680 783)
(2 639 636)
(2 592 945)
(2 519 337)
Gross Profit
732 685
N/A
769 556
+5%
785 014
+2%
786 464
+0%
792 852
+1%
827 030
+4%
860 412
+4%
908 890
+6%
948 670
+4%
969 232
+2%
983 728
+1%
983 461
0%
997 435
+1%
984 689
-1%
984 630
0%
996 103
+1%
1 012 546
+2%
1 034 480
+2%
1 051 282
+2%
1 066 063
+1%
1 082 751
+2%
1 100 108
+2%
1 135 193
+3%
1 156 904
+2%
1 164 929
+1%
1 169 400
+0%
1 124 564
-4%
1 118 788
-1%
1 104 457
-1%
1 118 630
+1%
1 171 572
+5%
1 218 963
+4%
1 279 566
+5%
1 343 121
+5%
1 415 670
+5%
1 491 773
+5%
1 538 350
+3%
1 567 616
+2%
1 603 751
+2%
1 602 697
0%
1 618 938
+1%
Operating Income
Operating Expenses
(602 697)
(636 592)
(649 604)
(661 078)
(666 079)
(699 611)
(732 172)
(778 948)
(821 453)
(843 884)
(856 535)
(854 606)
(847 885)
(875 952)
(867 458)
(830 851)
(856 010)
(881 142)
(891 990)
(895 822)
(901 655)
(915 591)
(939 510)
(954 652)
(959 116)
(965 225)
(936 007)
(923 459)
(899 540)
(903 265)
(937 905)
(974 579)
(1 031 386)
(1 078 926)
(1 135 542)
(1 188 689)
(1 226 937)
(1 261 275)
(1 300 741)
(1 299 369)
(1 311 415)
Selling, General & Administrative
(573 610)
(605 260)
(615 392)
(626 359)
(632 406)
(662 359)
(695 656)
(738 621)
(782 217)
(804 182)
(817 145)
(815 699)
(809 679)
(796 900)
(789 540)
(795 314)
(819 561)
(838 301)
(848 614)
(852 959)
(865 968)
(878 297)
(904 594)
(920 585)
(929 064)
(935 987)
(905 977)
(893 542)
(870 597)
(874 938)
(911 128)
(948 876)
(1 006 484)
(1 053 426)
(1 110 265)
(1 163 494)
(1 200 524)
(1 234 437)
(1 273 330)
(1 271 377)
(1 285 723)
Depreciation & Amortization
(27 508)
(29 754)
(32 195)
(33 140)
(33 575)
(34 837)
(36 417)
(37 713)
(39 235)
(39 496)
(39 390)
(38 906)
(38 207)
(37 318)
(36 184)
(35 537)
(36 449)
(36 931)
(37 466)
(36 912)
(35 686)
(34 598)
(32 220)
(31 371)
(30 052)
(29 238)
(30 031)
(29 918)
(28 942)
(28 326)
(26 775)
(25 701)
(24 902)
(24 001)
(23 778)
(23 696)
(26 413)
(26 838)
(27 411)
(27 992)
(25 692)
Other Operating Expenses
(1 580)
(1 578)
(2 017)
(1 580)
(98)
(2 415)
(99)
(2 614)
0
(206)
0
0
0
(41 734)
(41 734)
0
0
(5 910)
(5 910)
(5 951)
0
(2 696)
(2 696)
(2 696)
0
0
0
0
0
0
0
(2)
0
(1 499)
(1 499)
(1 499)
0
0
0
0
0
Operating Income
129 987
N/A
132 963
+2%
135 409
+2%
125 387
-7%
126 772
+1%
127 419
+1%
128 239
+1%
129 939
+1%
127 218
-2%
125 347
-1%
127 193
+1%
128 856
+1%
149 550
+16%
108 737
-27%
117 172
+8%
165 252
+41%
156 536
-5%
153 337
-2%
159 291
+4%
170 240
+7%
181 096
+6%
184 517
+2%
195 682
+6%
202 251
+3%
205 813
+2%
204 173
-1%
188 556
-8%
195 328
+4%
204 917
+5%
215 366
+5%
233 667
+8%
244 385
+5%
248 180
+2%
264 195
+6%
280 128
+6%
303 084
+8%
311 413
+3%
306 341
-2%
303 010
-1%
303 328
+0%
307 523
+1%
Pre-Tax Income
Interest Income Expense
8 185
6 243
15 591
16 524
17 048
17 960
9 084
9 519
17 413
15 821
18 009
15 728
21 890
22 255
16 068
20 364
11 421
12 030
18 683
15 309
9 804
12 195
7 693
7 728
119
1 915
(4 250)
(8 395)
(11 479)
(12 424)
(5 957)
544
10 016
9 515
12 872
13 660
(5 329)
(2 136)
(2 795)
(496)
11 153
Non-Reccuring Items
(844)
0
0
(444)
(2 315)
0
(2 522)
0
(206)
0
0
0
(41 734)
0
0
(41 693)
(5 910)
0
0
0
(2 696)
0
0
0
0
0
0
0
(1)
0
0
0
(1 499)
0
0
0
(8 293)
(8 266)
(8 248)
(7 741)
(37 141)
Gain/Loss on Disposition of Assets
(143)
(218)
(191)
(574)
(1 002)
(918)
2 681
2 618
2 449
2 079
(1 805)
(1 549)
(1 704)
(1 409)
(1 153)
(949)
719
358
78
93
(1 257)
(829)
(567)
(399)
57
48
79
(155)
(101)
(80)
(58)
65
(91)
(77)
(198)
(338)
(656)
(583)
(374)
(336)
39
Total Other Income
1 387
1 128
(1 903)
(2 454)
(404)
229
2 063
2 104
2 638
2 241
629
6
(177)
(1 687)
826
2 128
2 560
3 428
4 693
4 317
3 508
3 173
(1 932)
(1 846)
3 826
3 744
7 778
8 892
3 561
3 770
3 233
2 183
3 024
2 887
3 235
3 638
3 300
2 760
4 492
3 913
3 249
Pre-Tax Income
138 573
N/A
140 117
+1%
148 906
+6%
138 439
-7%
140 099
+1%
144 689
+3%
139 544
-4%
144 179
+3%
149 511
+4%
145 487
-3%
144 027
-1%
143 043
-1%
127 824
-11%
127 897
+0%
132 913
+4%
145 101
+9%
165 325
+14%
169 155
+2%
182 747
+8%
189 959
+4%
190 455
+0%
199 057
+5%
200 877
+1%
207 734
+3%
209 814
+1%
209 879
+0%
192 161
-8%
195 669
+2%
196 897
+1%
206 631
+5%
230 885
+12%
247 177
+7%
259 630
+5%
276 521
+7%
296 037
+7%
320 044
+8%
300 435
-6%
298 116
-1%
296 086
-1%
298 668
+1%
284 823
-5%
Net Income
Tax Provision
(36 304)
(37 800)
(41 584)
(41 107)
(38 077)
(38 442)
(36 375)
(39 869)
(67 770)
(67 318)
(70 933)
(62 245)
(37 176)
(35 280)
(30 251)
(26 197)
(36 952)
(37 887)
(44 085)
(61 298)
(58 586)
(63 815)
(67 723)
(70 679)
(70 361)
(67 934)
(60 902)
(57 764)
(38 617)
(40 544)
(43 043)
(50 911)
(92 031)
(96 651)
(109 981)
(120 064)
(104 601)
(106 112)
(100 175)
(101 126)
(94 701)
Income from Continuing Operations
102 268
102 317
107 322
97 332
102 022
106 247
103 169
104 311
81 741
78 170
73 095
80 798
90 648
92 617
102 663
118 906
128 373
131 270
138 663
128 661
131 869
135 241
133 153
137 055
139 453
141 946
131 261
137 906
158 280
166 088
187 842
196 265
167 599
179 869
186 056
199 980
195 834
192 005
195 911
197 542
190 122
Income to Minority Interest
(3 729)
(3 144)
(1 150)
2 605
(418)
(822)
(1 219)
(2 163)
(2 227)
(2 047)
(1 793)
(2 642)
(2 385)
(1 548)
(2 494)
(896)
(1 220)
(1 606)
(892)
(1 405)
(2 156)
(2 029)
(1 566)
(1 729)
(1 398)
(2 732)
(2 590)
(2 189)
(880)
(185)
(890)
(1 013)
(2 114)
(2 016)
(2 395)
(2 769)
(2 103)
(3 410)
(3 321)
(3 125)
(2 820)
Net Income (Common)
98 540
N/A
99 173
+1%
106 172
+7%
99 938
-6%
101 605
+2%
105 426
+4%
101 951
-3%
102 147
+0%
79 514
-22%
76 122
-4%
71 301
-6%
78 156
+10%
88 263
+13%
91 070
+3%
100 170
+10%
118 010
+18%
127 153
+8%
129 662
+2%
137 769
+6%
127 255
-8%
129 713
+2%
133 213
+3%
131 587
-1%
135 326
+3%
138 055
+2%
139 214
+1%
128 671
-8%
135 717
+5%
157 400
+16%
165 903
+5%
186 953
+13%
195 253
+4%
165 485
-15%
177 853
+7%
183 661
+3%
197 210
+7%
193 732
-2%
188 595
-3%
192 590
+2%
194 417
+1%
187 302
-4%
EPS (Diluted)
985.4
N/A
1 001.74
+2%
1 094.55
+9%
1 030.28
-6%
1 036.78
+1%
976.16
-6%
989.81
+1%
1 011.35
+2%
771.98
-24%
753.68
-2%
705.95
-6%
773.82
+10%
873.89
+13%
901.68
+3%
991.78
+10%
1 168.41
+18%
1 258.94
+8%
1 283.78
+2%
1 364.04
+6%
1 259.95
-8%
1 284.28
+2%
1 318.94
+3%
1 302.84
-1%
1 339.86
+3%
1 366.88
+2%
1 378.35
+1%
1 273.97
-8%
1 343.73
+5%
1 558.41
+16%
1 642.6
+5%
1 845.94
+12%
1 927.89
+4%
1 633.96
-15%
1 756.08
+7%
1 813.42
+3%
1 947.28
+7%
1 912.86
-2%
1 862.13
-3%
1 901.58
+2%
1 919.62
+1%
1 849.37
-4%

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 135,500+ 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.