First Time Loading...

Naver Corp
KRX:035420

Watchlist Manager
Naver Corp Logo
Naver Corp
KRX:035420
Watchlist
Price: 182 700 KRW -0.54% Market Closed
Updated: Apr 25, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

9.7T
+3%
Revenue
Growth Rates:
1 Year
+18%
3 Years
+82%
5 Years
+73%
7 Years
+140%
10 Years
+328%
1.5T
+5%
Operating Income
Growth Rates:
1 Year
+14%
3 Years
+23%
5 Years
+58%
7 Years
+35%
10 Years
+194%
1T
+20%
Net Income
Growth Rates:
1 Year
+34%
3 Years
0%
5 Years
+54%
7 Years
+34%
10 Years
-46%

Earnings Waterfall
Naver Corp

Revenue
9.7T KRW
Operating Expenses
-8.2T KRW
Operating Income
1.5T KRW
Other Expenses
-486.9B KRW
Net Income
1T KRW

Income Statement
Naver Corp

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
2 259 139
N/A
2 369 762
+5%
2 512 817
+6%
2 640 420
+5%
2 758 479
+4%
2 873 299
+4%
2 968 811
+3%
3 109 337
+5%
3 253 930
+5%
3 450 640
+6%
3 656 525
+6%
3 829 070
+5%
4 022 630
+5%
4 167 596
+4%
4 309 946
+3%
4 497 547
+4%
4 678 469
+4%
4 905 281
+5%
5 139 266
+5%
5 336 304
+4%
5 586 905
+5%
5 788 707
+4%
4 995 595
-14%
4 693 736
-6%
4 356 240
-7%
4 000 072
-8%
4 705 610
+18%
4 970 534
+6%
5 304 146
+7%
5 648 521
+6%
6 036 028
+7%
6 402 504
+6%
6 817 600
+6%
7 163 752
+5%
7 545 984
+5%
7 876 061
+4%
8 220 079
+4%
8 655 299
+5%
9 017 422
+4%
9 405 383
+4%
9 670 644
+3%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
(2 346)
0
0
0
(8 062)
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
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
779 050
N/A
0
N/A
0
N/A
0
N/A
979 219
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(1 752 600)
(1 805 268)
(1 886 351)
(1 925 521)
(2 000 280)
(2 107 026)
(2 199 904)
(2 310 500)
(2 423 705)
(2 557 960)
(2 672 472)
(2 792 040)
(2 920 589)
(3 031 586)
(3 161 387)
(3 319 202)
(3 499 281)
(3 780 042)
(4 048 052)
(4 336 910)
(4 644 372)
(4 896 909)
(3 967 491)
(3 600 862)
(3 201 214)
(2 759 508)
(3 543 852)
(3 803 539)
(4 088 803)
(4 436 129)
(4 796 094)
(5 104 524)
(5 492 122)
(5 825 319)
(6 207 026)
(6 556 632)
(6 915 414)
(7 321 930)
(7 647 548)
(7 985 571)
(8 181 823)
Selling, General & Administrative
(1 638 598)
(1 683 778)
(1 758 395)
(1 791 869)
(1 861 414)
(1 963 103)
(2 051 779)
(2 157 471)
(2 270 766)
(2 401 945)
(2 515 690)
(2 623 792)
(2 757 651)
(2 854 685)
(2 986 570)
(3 132 431)
(3 293 025)
0
0
0
(4 383 305)
0
0
0
(2 946 464)
0
0
0
(3 764 364)
0
0
0
(5 058 677)
0
0
0
(6 354 506)
0
0
0
(7 599 484)
Depreciation & Amortization
(113 921)
(119 166)
(127 956)
(133 651)
(138 865)
(143 921)
(148 124)
(150 684)
(152 939)
(153 670)
(156 782)
(160 185)
(162 938)
(168 839)
(174 817)
(186 771)
(206 256)
0
0
0
(261 067)
0
0
0
(254 750)
0
0
0
(324 440)
0
0
0
(433 445)
0
0
0
(560 909)
0
0
0
(582 339)
Other Operating Expenses
(81)
(2 324)
0
0
0
0
0
(2 345)
0
(2 345)
0
(8 063)
0
(8 062)
0
0
0
(3 780 042)
(4 048 052)
(4 336 910)
0
(4 896 909)
(3 967 491)
(3 600 862)
0
(2 759 508)
(3 543 852)
(3 803 539)
0
(4 436 129)
(4 796 094)
(5 104 524)
(0)
(5 825 319)
(6 207 026)
(6 556 632)
(0)
(7 321 930)
(7 647 548)
(7 985 571)
0
Operating Income
506 539
N/A
564 494
+11%
626 466
+11%
714 899
+14%
758 199
+6%
766 273
+1%
766 561
+0%
798 837
+4%
830 225
+4%
892 680
+8%
975 991
+9%
1 037 030
+6%
1 102 041
+6%
1 136 011
+3%
1 148 560
+1%
1 178 347
+3%
1 179 188
+0%
1 125 240
-5%
1 091 215
-3%
999 393
-8%
942 533
-6%
891 796
-5%
1 028 101
+15%
1 092 872
+6%
1 155 026
+6%
1 240 563
+7%
1 161 758
-6%
1 166 996
+0%
1 215 343
+4%
1 212 393
0%
1 239 935
+2%
1 297 981
+5%
1 325 478
+2%
1 338 432
+1%
1 338 958
+0%
1 319 429
-1%
1 304 664
-1%
1 333 369
+2%
1 369 875
+3%
1 419 812
+4%
1 488 820
+5%
Pre-Tax Income
Interest Income Expense
57 278
43 799
47 027
42 915
54 485
69 125
71 518
45 947
34 565
19 940
7 039
20 761
24 935
43 189
67 107
76 982
74 124
28 185
(13 003)
(59 697)
(11 904)
(243 399)
(213 925)
(212 986)
263 966
(7 864)
(58 210)
(30 708)
496 288
52 769
134 947
156 984
953 218
(197 677)
(471 848)
(510 008)
(202 304)
(691 097)
(452 179)
(360 112)
157 019
Non-Reccuring Items
(2 243)
0
(129 341)
(129 559)
(130 273)
(131 800)
(1 528)
(2 216)
(19 822)
(19 743)
(7 411)
(6 534)
7 704
8 775
(7 336)
(5 852)
(19 771)
0
0
0
269 974
0
0
0
25 433
0
0
0
21 073
0
0
0
(13 078)
0
0
0
(75 584)
0
0
0
(56 459)
Gain/Loss on Disposition of Assets
245
586
1 761
2 160
1 375
2 437
1 233
1 281
1 389
993
28 184
27 973
27 867
27 818
693
885
1 040
0
0
0
2 533
0
0
0
1 436
0
0
0
2 584
0
0
0
2 678
0
0
0
203 243
0
0
0
3 108
Total Other Income
(148 437)
(147 587)
(136 666)
(141 074)
(24 942)
(8 253)
(22 915)
(25 477)
(23 135)
(39 142)
(22 176)
(20 579)
(30 776)
(33 471)
(32 975)
(41 332)
(38 752)
(8 694)
149 756
154 058
(91 463)
397 400
250 779
346 295
(54 604)
388 810
399 769
380 573
(101 728)
373 248
621 299
674 661
(141 897)
817 395
707 097
644 487
(146 302)
301 384
183 888
171 696
(111 093)
Pre-Tax Income
413 383
N/A
461 292
+12%
409 246
-11%
489 340
+20%
658 844
+35%
697 783
+6%
814 870
+17%
818 374
+0%
823 222
+1%
854 729
+4%
981 627
+15%
1 058 649
+8%
1 131 771
+7%
1 182 322
+4%
1 176 047
-1%
1 209 028
+3%
1 195 829
-1%
1 144 731
-4%
1 227 968
+7%
1 093 754
-11%
1 111 672
+2%
1 045 798
-6%
1 064 956
+2%
1 226 182
+15%
1 391 256
+13%
1 621 508
+17%
1 503 317
-7%
1 516 861
+1%
1 633 559
+8%
1 638 412
+0%
1 996 182
+22%
2 129 626
+7%
2 126 400
0%
1 958 150
-8%
1 574 207
-20%
1 453 907
-8%
1 083 717
-25%
943 656
-13%
1 101 584
+17%
1 231 396
+12%
1 481 396
+20%
Net Income
Tax Provision
(124 550)
(155 568)
(156 366)
(167 793)
(237 182)
(266 712)
(258 113)
(266 330)
(229 003)
(216 291)
(277 576)
(290 488)
(360 864)
(378 307)
(413 441)
(433 052)
(423 173)
(432 441)
(405 475)
(418 705)
(488 756)
(484 931)
(458 277)
(448 416)
(470 550)
(495 177)
(508 788)
(517 843)
(492 535)
(479 319)
(492 213)
(546 903)
(648 669)
(643 648)
(641 783)
(612 655)
(410 537)
(378 219)
(407 905)
(413 066)
(496 379)
Income from Continuing Operations
288 832
305 724
252 881
321 547
421 662
431 070
556 756
552 043
594 219
638 437
704 050
768 161
770 907
804 015
762 606
775 976
772 656
712 289
822 493
675 048
622 916
560 867
606 679
777 766
920 706
1 126 331
994 528
999 018
1 141 024
1 159 094
1 503 970
1 582 724
1 477 731
1 314 502
932 425
841 253
673 180
565 437
693 678
818 331
985 018
Income to Minority Interest
48
298
1 058
1 576
2 694
2 745
2 373
2 290
1 760
1 600
608
(3 715)
(9 767)
(15 544)
(13 214)
(11 067)
2 778
19 643
377
32 701
20 911
51 555
34 137
5 785
13 601
(29 706)
7 679
7 754
3 865
4 549
(10 777)
(3 897)
15 741
36 030
73 766
89 999
87 081
78 696
34 822
28 954
27 304
Net Income (Common)
1 871 097
N/A
1 843 321
-1%
1 771 214
-4%
364 007
-79%
454 457
+25%
460 114
+1%
544 449
+18%
507 475
-7%
518 746
+2%
549 066
+6%
637 211
+16%
714 478
+12%
749 306
+5%
789 370
+5%
749 898
-5%
769 407
+3%
772 880
+0%
732 620
-5%
823 691
+12%
708 603
-14%
648 813
-8%
613 290
-5%
428 284
-30%
454 743
+6%
583 052
+28%
638 155
+9%
706 206
+11%
826 246
+17%
1 002 087
+21%
16 127 779
+1 509%
16 508 169
+2%
16 594 613
+1%
16 479 500
-1%
1 340 183
-92%
995 841
-26%
920 902
-8%
749 900
-19%
633 772
-15%
718 139
+13%
836 924
+17%
1 001 969
+20%
EPS (Diluted)
12 557.69
N/A
12 371.28
-1%
11 887.34
-4%
2 443
-79%
3 050.04
+25%
3 130.02
+3%
3 703.73
+18%
3 452.21
-7%
3 528.88
+2%
3 760.72
+7%
4 364.45
+16%
4 893.68
+12%
5 132.23
+5%
5 481.73
+7%
5 207.62
-5%
5 234.06
+1%
5 330.2
+2%
5 017.94
-6%
5 641.71
+12%
4 853.44
-14%
4 443.92
-8%
4 229.58
-5%
2 913.49
-31%
3 136.15
+8%
3 993.5
+27%
4 370.92
+9%
4 804.12
+10%
5 698.24
+19%
6 816.91
+20%
108 971.47
+1 499%
109 377.62
+0%
111 393.2
+2%
109 860.33
-1%
8 752.96
-92%
6 525.19
-25%
6 052.77
-7%
4 985.43
-18%
3 683.95
-26%
4 654.74
+26%
5 483.6
+18%
6 660.8
+21%

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 131,400+ 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.