Korea United Pharm Inc
KRX:033270

Watchlist Manager
Korea United Pharm Inc Logo
Korea United Pharm Inc
KRX:033270
Watchlist
Price: 19 030 KRW 0.26%
Market Cap: 280B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+18%
5Y
+33%
10Y
+80%
Operating Income
+
3Y
+31%
5Y
+36%
10Y
+110%
Net Income
+
3Y
-14%
5Y
+8%
10Y
+64%

Earnings Waterfall
Korea United Pharm Inc

Revenue
286.3B KRW
Cost of Revenue
-126.9B KRW
Gross Profit
159.4B KRW
Operating Expenses
-108B KRW
Operating Income
51.4B KRW
Other Expenses
-17.9B KRW
Net Income
33.5B KRW

Income Statement
Korea United Pharm Inc

Rotate your device to view
Income Statement
Currency: KRW
Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 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
0
0
0
1 086
0
0
0
1 523
0
0
0
1 206
0
0
0
1 307
0
0
0
1 438
0
0
0
912
0
0
0
983
0
0
0
1 015
0
0
0
703
0
0
0
644
0
0
0
441
0
0
0
605
0
0
0
702
0
0
0
576
0
0
0
502
0
0
0
816
254
733
1 182
1 619
1 772
1 428
890
484
139
39
Revenue
67 591
N/A
70 435
+4%
72 419
+3%
59 696
-18%
82 737
+39%
86 604
+5%
90 739
+5%
94 700
+4%
98 337
+4%
107 502
+9%
113 877
+6%
119 084
+5%
123 009
+3%
125 311
+2%
129 391
+3%
134 979
+4%
139 275
+3%
141 916
+2%
144 308
+2%
145 453
+1%
145 568
+0%
143 765
-1%
140 996
-2%
134 830
-4%
133 051
-1%
134 122
+1%
132 853
-1%
136 891
+3%
141 917
+4%
143 567
+1%
149 478
+4%
155 190
+4%
157 744
+2%
159 140
+1%
161 437
+1%
162 046
+0%
165 307
+2%
167 874
+2%
172 648
+3%
176 905
+2%
179 972
+2%
187 720
+4%
194 422
+4%
197 023
+1%
200 689
+2%
202 728
+1%
202 227
0%
211 936
+5%
216 434
+2%
219 230
+1%
222 997
+2%
221 311
-1%
219 114
-1%
215 513
-2%
215 785
+0%
215 950
+0%
212 949
-1%
219 235
+3%
221 400
+1%
221 040
0%
234 519
+6%
241 651
+3%
250 277
+4%
262 522
+5%
267 729
+2%
271 949
+2%
276 805
+2%
278 943
+1%
283 318
+2%
285 776
+1%
286 519
+0%
288 707
+1%
286 882
-1%
286 263
0%
Gross Profit
Cost of Revenue
(21 151)
(22 041)
(22 426)
(17 710)
(23 823)
(24 691)
(26 561)
(27 917)
(29 702)
(34 088)
(36 303)
(39 810)
(43 620)
(44 792)
(46 518)
(49 646)
(50 203)
(52 858)
(55 912)
(56 067)
(58 286)
(59 441)
(59 501)
(59 453)
(59 609)
(61 269)
(61 645)
(64 726)
(68 407)
(68 333)
(70 828)
(72 097)
(71 862)
(72 165)
(74 386)
(74 527)
(75 486)
(76 478)
(77 569)
(80 075)
(81 966)
(84 834)
(85 116)
(85 162)
(85 514)
(87 190)
(88 243)
(86 459)
(88 008)
(88 097)
(89 907)
(92 723)
(90 838)
(89 283)
(88 990)
(90 758)
(91 911)
(95 636)
(97 747)
(98 380)
(104 767)
(106 661)
(109 968)
(117 234)
(118 426)
(118 174)
(119 234)
(119 966)
(121 122)
(122 691)
(123 363)
(124 741)
(124 933)
(126 884)
Gross Profit
46 441
N/A
48 394
+4%
49 993
+3%
41 986
-16%
58 914
+40%
61 913
+5%
64 177
+4%
66 784
+4%
68 634
+3%
73 413
+7%
77 574
+6%
79 274
+2%
79 390
+0%
80 520
+1%
82 874
+3%
85 333
+3%
89 072
+4%
89 058
0%
88 396
-1%
89 386
+1%
87 282
-2%
84 324
-3%
81 495
-3%
75 377
-8%
73 442
-3%
72 852
-1%
71 208
-2%
72 165
+1%
73 511
+2%
75 237
+2%
78 652
+5%
83 092
+6%
85 883
+3%
86 976
+1%
87 052
+0%
87 519
+1%
89 823
+3%
91 397
+2%
95 080
+4%
96 830
+2%
98 006
+1%
102 886
+5%
109 306
+6%
111 862
+2%
115 175
+3%
115 538
+0%
113 984
-1%
125 477
+10%
128 426
+2%
131 133
+2%
133 089
+1%
128 588
-3%
128 276
0%
126 230
-2%
126 796
+0%
125 192
-1%
121 037
-3%
123 598
+2%
123 652
+0%
122 660
-1%
129 752
+6%
134 990
+4%
140 310
+4%
145 288
+4%
149 303
+3%
153 775
+3%
157 572
+2%
158 977
+1%
162 195
+2%
163 085
+1%
163 157
+0%
163 965
+0%
161 949
-1%
159 378
-2%
Operating Income
Operating Expenses
(39 333)
(40 718)
(42 413)
(34 965)
(48 292)
(51 067)
(53 298)
(54 553)
(55 056)
(57 087)
(58 980)
(60 056)
(61 757)
(62 678)
(62 529)
(64 862)
(64 898)
(63 133)
(61 764)
(61 357)
(64 799)
(63 856)
(64 188)
(55 566)
(54 322)
(55 578)
(55 214)
(57 328)
(59 240)
(59 473)
(60 335)
(61 106)
(62 350)
(62 482)
(64 067)
(64 604)
(68 713)
(69 779)
(70 055)
(69 712)
(71 856)
(75 247)
(76 402)
(80 145)
(80 877)
(80 087)
(81 376)
(87 726)
(91 891)
(95 765)
(98 003)
(94 108)
(92 851)
(88 455)
(86 463)
(85 066)
(82 538)
(85 318)
(87 546)
(89 434)
(93 069)
(95 746)
(97 134)
(97 074)
(99 707)
(99 906)
(100 220)
(104 028)
(102 872)
(107 270)
(108 303)
(107 682)
(108 757)
(107 957)
Selling, General & Administrative
(36 330)
(37 371)
(39 142)
(32 314)
(44 539)
(47 426)
(49 763)
(51 538)
(52 694)
(54 976)
(56 771)
(57 719)
(59 815)
(61 148)
(61 502)
(61 230)
(64 682)
(61 885)
(61 892)
(58 652)
(60 060)
(59 119)
(57 478)
(52 981)
(51 736)
(52 298)
(51 450)
(53 056)
(53 829)
(54 715)
(55 591)
(56 012)
(57 148)
(57 340)
(59 025)
(59 992)
(61 117)
(63 206)
(64 355)
(64 998)
(66 866)
(70 141)
(71 202)
(74 477)
(74 696)
(73 725)
(75 098)
(74 207)
(75 849)
(76 977)
(77 419)
(78 750)
(77 949)
(74 622)
(72 162)
(71 228)
(68 580)
(70 579)
(72 807)
(74 228)
(77 210)
(79 590)
(80 807)
(80 067)
(82 522)
(83 023)
(82 986)
(85 341)
(84 722)
(88 177)
(89 305)
(89 922)
(90 017)
(89 353)
Research & Development
(2 233)
(2 469)
(2 282)
(1 845)
(2 695)
(2 561)
(2 433)
(1 889)
(1 262)
(1 023)
(1 101)
(1 196)
0
0
0
(1 530)
0
0
0
(1 272)
0
0
(420)
(1 299)
0
0
(1 264)
(3 005)
(2 634)
(3 561)
(3 587)
(3 989)
(4 034)
(4 175)
(4 154)
(3 803)
(3 846)
(3 799)
(3 863)
(4 005)
(4 275)
(4 376)
(4 470)
(4 900)
(5 063)
(5 166)
(5 265)
(12 442)
(14 820)
(17 522)
(19 372)
(14 099)
(13 637)
(12 437)
(12 808)
(12 269)
(12 331)
(13 211)
(13 278)
(13 792)
(14 467)
(14 762)
(14 878)
(15 536)
(15 716)
(15 418)
(15 821)
(17 304)
(16 739)
(17 695)
(17 534)
(16 215)
(17 144)
(16 892)
Depreciation & Amortization
(770)
(875)
(987)
(807)
(1 057)
(1 080)
(1 102)
(1 126)
(1 100)
(1 089)
(1 110)
(1 142)
0
0
0
(1 511)
0
0
0
(1 434)
0
0
(321)
(1 286)
0
0
(640)
(1 267)
(916)
(1 201)
(1 159)
(1 105)
(1 039)
(966)
(887)
(809)
(751)
(712)
(712)
(709)
(713)
(728)
(727)
(768)
(847)
(927)
(1 011)
(1 078)
(1 131)
(1 175)
(1 212)
(1 259)
(1 265)
(1 396)
(1 493)
(1 569)
(1 626)
(1 527)
(1 459)
(1 415)
(1 392)
(1 395)
(1 449)
(1 472)
(1 469)
(1 465)
(1 414)
(1 383)
(1 411)
(1 398)
(1 464)
(1 546)
(1 596)
(1 712)
Other Operating Expenses
0
(3)
0
0
0
0
0
0
0
0
0
0
(1 942)
(1 530)
(1 027)
(590)
(216)
(1 247)
129
0
(4 739)
(4 737)
(5 969)
0
(2 586)
(3 280)
(1 860)
0
(1 861)
4
0
0
(129)
0
0
0
(2 999)
(2 062)
(1 125)
0
0
0
(3)
0
(271)
(269)
0
0
(91)
(91)
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
7 107
N/A
7 676
+8%
7 580
-1%
7 021
-7%
10 622
+51%
10 846
+2%
10 880
+0%
12 231
+12%
13 579
+11%
16 327
+20%
18 594
+14%
19 218
+3%
17 631
-8%
17 840
+1%
20 343
+14%
20 471
+1%
24 174
+18%
25 926
+7%
26 633
+3%
28 029
+5%
22 484
-20%
20 468
-9%
17 307
-15%
19 811
+14%
19 121
-3%
17 275
-10%
15 994
-7%
14 837
-7%
14 269
-4%
15 761
+10%
18 315
+16%
21 987
+20%
23 532
+7%
24 493
+4%
22 984
-6%
22 915
0%
21 108
-8%
21 617
+2%
25 025
+16%
27 118
+8%
26 151
-4%
27 640
+6%
32 904
+19%
31 717
-4%
34 299
+8%
35 452
+3%
32 609
-8%
37 751
+16%
36 535
-3%
35 368
-3%
35 086
-1%
34 479
-2%
35 424
+3%
37 774
+7%
40 332
+7%
40 126
-1%
38 500
-4%
38 281
-1%
36 106
-6%
33 225
-8%
36 683
+10%
39 244
+7%
43 176
+10%
48 213
+12%
49 596
+3%
53 869
+9%
57 352
+6%
54 950
-4%
59 323
+8%
55 814
-6%
54 854
-2%
56 283
+3%
53 192
-5%
51 422
-3%
Pre-Tax Income
Interest Income Expense
(2 100)
(1 609)
(1 246)
(850)
(649)
(365)
599
(1 443)
(101)
(846)
(2 668)
(2 364)
(3 199)
(2 763)
(2 036)
(844)
(907)
(939)
(923)
(807)
(928)
(488)
(609)
(605)
112
308
(117)
(290)
18
(821)
329
224
654
2 049
2 863
2 608
2 073
1 545
(526)
1 537
23
535
1 897
(2 771)
(905)
654
159
3 439
4 622
3 788
7 105
4 083
7 453
4 988
153
(3 381)
(4 556)
(3 892)
2 546
8 655
7 486
15 804
25 478
9 383
12 052
6 207
(3 239)
8 670
10 728
12 106
4 601
16 776
10 527
1 021
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(23)
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
(129)
0
(1 066)
(2 003)
(2 062)
0
0
0
0
0
(2)
0
(267)
0
0
(358)
(91)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(648)
(667)
(24 816)
(722)
(24 215)
(24 240)
(105)
Gain/Loss on Disposition of Assets
0
(265)
(265)
54
(236)
19
4
333
(24)
(352)
(357)
7
0
0
0
0
0
0
0
(79)
0
0
0
(630)
0
0
0
(11)
56
32
13
(33)
(78)
(50)
0
335
299
377
180
(1 688)
(1 544)
(2 058)
(1 893)
(334)
(492)
(87)
(62)
(74)
0
(8)
(1)
(105)
(148)
(147)
(147)
(34)
98
38
12
91
0
249
317
237
238
50
9
2
1
(562)
(576)
(543)
(538)
(53)
Total Other Income
(82)
(62)
162
104
(106)
370
(19)
(336)
(50)
(990)
(784)
(1 592)
(1 923)
(1 386)
(1 315)
0
0
0
0
(4 417)
1 426
9
(14)
1 987
409
1 256
1 726
1 033
1 326
1 016
1 512
732
235
798
1 774
1 045
2 698
2 480
781
489
(272)
610
1 445
172
133
(888)
(1 322)
(1 086)
(288)
(346)
(800)
76
(1 090)
(916)
(28)
(1 061)
(995)
(1 057)
(2 019)
(2 488)
(2 166)
(2 401)
(1 698)
(4 408)
(5 095)
(4 531)
(5 167)
(2 890)
(2 744)
(2 790)
(26 527)
(2 212)
(1 873)
(2 900)
Pre-Tax Income
4 925
N/A
5 740
+17%
6 231
+9%
6 329
+2%
9 630
+52%
10 868
+13%
11 462
+5%
10 784
-6%
13 404
+24%
14 137
+5%
14 783
+5%
15 270
+3%
12 509
-18%
13 691
+9%
16 992
+24%
19 604
+15%
23 267
+19%
24 987
+7%
25 710
+3%
22 725
-12%
22 982
+1%
19 989
-13%
16 684
-17%
20 562
+23%
19 642
-4%
18 839
-4%
17 603
-7%
15 569
-12%
15 669
+1%
15 986
+2%
20 168
+26%
22 780
+13%
24 341
+7%
26 223
+8%
25 618
-2%
24 841
-3%
26 178
+5%
26 020
-1%
25 462
-2%
27 457
+8%
24 360
-11%
26 726
+10%
34 353
+29%
28 517
-17%
33 035
+16%
35 132
+6%
31 027
-12%
39 939
+29%
40 869
+2%
38 803
-5%
41 392
+7%
38 534
-7%
41 641
+8%
41 699
+0%
40 311
-3%
35 650
-12%
33 047
-7%
33 370
+1%
36 645
+10%
39 483
+8%
42 002
+6%
52 897
+26%
67 273
+27%
53 425
-21%
56 790
+6%
55 595
-2%
48 956
-12%
60 084
+23%
66 641
+11%
39 753
-40%
31 630
-20%
46 089
+46%
37 070
-20%
49 384
+33%
Net Income
Tax Provision
(974)
(920)
(914)
(753)
(1 321)
(1 661)
(1 609)
(1 910)
(1 778)
(1 303)
(1 030)
(1 070)
(834)
(1 230)
(2 222)
(2 544)
(3 343)
(3 440)
(3 619)
(2 528)
(2 902)
(2 435)
(1 922)
(4 191)
(4 870)
(5 063)
(4 874)
(3 365)
(2 285)
(2 491)
(3 584)
(4 300)
(4 925)
(5 769)
(5 548)
(3 120)
(3 653)
(5 883)
(5 861)
(7 943)
(6 976)
(4 370)
(5 723)
(654)
(1 559)
(2 419)
(1 697)
(8 266)
(8 425)
(7 756)
(8 673)
(7 618)
(8 342)
(10 564)
(10 246)
(9 037)
(8 931)
(7 030)
(7 400)
(10 834)
(11 056)
(13 820)
(15 142)
(8 150)
(8 518)
(7 688)
(8 056)
(11 822)
(13 655)
(7 512)
(10 987)
(13 636)
(11 148)
(15 895)
Income from Continuing Operations
3 951
4 821
5 317
5 576
8 310
9 207
9 853
8 874
11 625
12 834
13 752
14 200
11 674
12 460
14 771
17 060
19 925
21 548
22 091
20 197
20 079
17 552
14 760
16 370
14 771
13 776
12 729
12 204
13 384
13 495
16 584
18 479
19 416
20 454
20 069
21 721
22 525
20 137
19 602
19 514
17 384
22 356
28 630
27 864
31 476
32 713
29 330
31 672
32 445
31 048
32 720
30 916
33 298
31 134
30 064
26 613
24 117
26 341
29 246
28 649
30 946
39 077
52 131
45 275
48 272
47 907
40 899
48 262
52 985
32 241
20 643
32 453
25 922
33 489
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
0
0
0
11
2
4
5
8
9
10
(3)
8
65
(44)
(37)
(104)
(166)
(56)
(49)
3
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)
3 951
N/A
4 821
+22%
5 317
+10%
5 576
+5%
8 310
+49%
9 207
+11%
9 853
+7%
8 874
-10%
11 625
+31%
12 834
+10%
13 752
+7%
14 200
+3%
11 674
-18%
12 460
+7%
14 771
+19%
17 056
+15%
19 921
+17%
21 544
+8%
22 087
+3%
20 208
-9%
20 092
-1%
17 559
-13%
14 776
-16%
16 379
+11%
14 779
-10%
13 846
-6%
12 726
-8%
12 212
-4%
13 450
+10%
13 399
0%
16 547
+23%
18 375
+11%
19 251
+5%
20 399
+6%
20 021
-2%
21 725
+9%
22 529
+4%
20 137
-11%
19 600
-3%
19 514
0%
17 384
-11%
22 356
+29%
28 630
+28%
27 864
-3%
31 476
+13%
32 713
+4%
29 330
-10%
31 672
+8%
32 445
+2%
31 048
-4%
32 720
+5%
30 916
-6%
33 298
+8%
31 134
-6%
30 064
-3%
26 613
-11%
24 117
-9%
26 341
+9%
29 246
+11%
28 649
-2%
30 946
+8%
39 077
+26%
52 131
+33%
45 275
-13%
48 272
+7%
47 907
-1%
40 899
-15%
48 262
+18%
52 985
+10%
32 241
-39%
20 643
-36%
32 453
+57%
25 922
-20%
33 489
+29%
EPS (Diluted)
263.39
N/A
321.39
+22%
354.46
+10%
371.73
+5%
554
+49%
613.79
+11%
656.86
+7%
591.6
-10%
775
+31%
855.6
+10%
859.5
+0%
946.66
+10%
778.26
-18%
830.66
+7%
984.73
+19%
1 137.06
+15%
1 328.06
+17%
1 436.26
+8%
1 472.46
+3%
1 347.2
-9%
1 255.75
-7%
1 170.59
-7%
985.06
-16%
1 091.93
+11%
923.68
-15%
865.37
-6%
795.37
-8%
763.25
-4%
840.62
+10%
837.43
0%
1 034.18
+23%
1 148.43
+11%
1 203.18
+5%
1 274.93
+6%
1 251.31
-2%
1 357.81
+9%
1 501.93
+11%
1 342.46
-11%
1 306.66
-3%
1 300.93
0%
1 158.93
-11%
1 490.4
+29%
1 908.66
+28%
1 857.6
-3%
2 098.4
+13%
2 180.86
+4%
1 955.33
-10%
2 111.46
+8%
2 163
+2%
2 069.86
-4%
2 181.33
+5%
2 061.06
-6%
2 219.86
+8%
2 075.6
-6%
2 004.26
-3%
1 774.2
-11%
1 607.8
-9%
1 773.32
+10%
1 969.03
+11%
1 917.77
-3%
2 070.95
+8%
2 632.62
+27%
3 536.26
+34%
3 038.18
-14%
3 104.41
+2%
3 276.31
+6%
2 797.04
-15%
3 277.48
+17%
3 613.25
+10%
2 191.56
-39%
1 399.72
-36%
2 203.74
+57%
1 762.07
-20%
2 276.41
+29%

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.