Hanmi Semiconductor Co Ltd
KRX:042700

Watchlist Manager
Hanmi Semiconductor Co Ltd Logo
Hanmi Semiconductor Co Ltd
KRX:042700
Watchlist
Price: 120 200 KRW -0.66% Market Closed
Market Cap: 11.5T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+81%
5Y
+286%
10Y
+323%
Operating Income
+
3Y
+149%
5Y
+669%
10Y
+873%
Net Income
+
3Y
+90%
5Y
+422%
10Y
+775%

Earnings Waterfall
Hanmi Semiconductor Co Ltd

Revenue
685.6B KRW
Cost of Revenue
-279.2B KRW
Gross Profit
406.3B KRW
Operating Expenses
-78.3B KRW
Operating Income
328B KRW
Other Expenses
-113.7B KRW
Net Income
214.3B KRW

Income Statement
Hanmi Semiconductor Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 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
14
14
10
9
6
0
0
77
246
223
269
408
664
893
1 147
1 238
975
624
340
48
65
57
48
73
501
937
1 375
1 790
1 565
1 160
865
436
249
230
142
128
106
102
76
72
68
56
23
37
37
39
101
91
121
138
93
97
79
71
73
88
115
148
288
Revenue
69 671
N/A
70 842
+2%
65 572
-7%
58 647
-11%
79 191
+35%
27 041
-66%
75 724
+180%
125 949
+66%
173 394
+38%
188 569
+9%
201 911
+7%
195 917
-3%
113 199
-42%
107 295
-5%
97 767
-9%
112 573
+15%
192 310
+71%
185 592
-3%
161 883
-13%
127 562
-21%
117 791
-8%
139 820
+19%
154 267
+10%
165 408
+7%
166 268
+1%
148 735
-11%
166 600
+12%
182 610
+10%
197 300
+8%
209 548
+6%
227 167
+8%
228 498
+1%
217 115
-5%
190 389
-12%
136 283
-28%
121 918
-11%
120 378
-1%
140 380
+17%
177 678
+27%
216 748
+22%
257 386
+19%
288 690
+12%
335 687
+16%
349 482
+4%
373 169
+7%
365 442
-2%
379 714
+4%
368 329
-3%
327 592
-11%
290 924
-11%
216 815
-25%
167 701
-23%
159 009
-5%
209 802
+32%
284 210
+35%
461 536
+62%
558 917
+21%
628 991
+13%
685 561
+9%
Gross Profit
Cost of Revenue
(38 529)
(38 289)
(37 207)
(36 305)
(47 098)
(16 773)
(49 511)
(82 700)
(118 274)
(132 611)
(142 524)
(141 203)
(67 224)
(54 616)
(41 664)
(43 076)
(105 825)
(103 792)
(90 392)
(69 345)
(63 251)
(74 082)
(83 024)
(91 113)
(91 469)
(83 604)
(91 195)
(98 670)
(108 814)
(115 236)
(125 740)
(126 447)
(120 278)
(105 932)
(78 354)
(71 378)
(70 271)
(81 138)
(96 283)
(117 225)
(146 712)
(164 211)
(191 307)
(196 160)
(192 924)
(181 947)
(177 563)
(162 512)
(142 556)
(129 072)
(99 494)
(85 646)
(79 605)
(102 578)
(133 967)
(203 669)
(244 395)
(261 093)
(279 223)
Gross Profit
31 142
N/A
32 552
+5%
28 364
-13%
22 341
-21%
32 093
+44%
10 268
-68%
26 212
+155%
43 248
+65%
55 120
+27%
55 957
+2%
59 387
+6%
54 714
-8%
45 975
-16%
52 680
+15%
56 104
+6%
69 498
+24%
86 485
+24%
81 800
-5%
71 491
-13%
58 217
-19%
54 540
-6%
65 738
+21%
71 243
+8%
74 296
+4%
74 799
+1%
65 132
-13%
75 406
+16%
83 940
+11%
88 486
+5%
94 311
+7%
101 426
+8%
102 050
+1%
96 837
-5%
84 458
-13%
57 930
-31%
50 542
-13%
50 107
-1%
59 244
+18%
81 397
+37%
99 524
+22%
110 674
+11%
124 479
+12%
144 380
+16%
153 323
+6%
180 245
+18%
183 495
+2%
202 151
+10%
205 817
+2%
185 036
-10%
161 852
-13%
117 321
-28%
82 055
-30%
79 404
-3%
107 224
+35%
150 243
+40%
257 867
+72%
314 522
+22%
367 898
+17%
406 338
+10%
Operating Income
Operating Expenses
(11 245)
(11 753)
(13 473)
(13 289)
(13 990)
(8 040)
(16 074)
(24 618)
(33 947)
(35 646)
(37 510)
(39 098)
(32 260)
(31 573)
(30 714)
(30 762)
(37 400)
(38 386)
(37 769)
(34 612)
(31 799)
(32 404)
(32 332)
(33 400)
(36 245)
(35 869)
(36 773)
(38 369)
(36 830)
(38 822)
(39 857)
(39 810)
(40 048)
(38 154)
(38 118)
(37 723)
(36 381)
(38 316)
(38 760)
(40 256)
(44 024)
(45 935)
(49 464)
(52 347)
(57 826)
(59 269)
(70 468)
(72 868)
(73 177)
(69 176)
(57 357)
18 768
(44 833)
(45 224)
(44 779)
(56 001)
(59 131)
(71 580)
(78 305)
Selling, General & Administrative
(8 447)
(8 724)
(10 269)
(10 205)
(10 332)
(5 559)
(10 707)
(16 917)
(22 505)
(23 541)
(25 800)
(26 652)
(21 306)
(20 241)
(18 946)
(19 151)
(26 201)
(26 375)
(26 100)
(23 242)
(21 504)
(22 130)
(22 121)
(23 359)
(22 934)
(22 606)
(23 991)
(25 745)
(27 406)
(28 823)
(29 059)
(27 940)
(27 730)
(26 046)
(24 240)
(23 931)
(22 779)
(24 069)
(26 063)
(27 687)
(31 168)
(32 625)
(35 157)
(36 294)
(38 277)
(38 654)
(48 457)
(51 004)
(52 990)
(49 523)
(38 782)
(33 060)
(26 749)
(27 335)
(26 180)
(36 394)
(39 144)
(51 014)
(57 643)
Research & Development
(2 648)
(2 893)
(3 041)
(2 910)
(3 371)
(2 482)
(5 368)
(7 470)
(10 609)
(10 710)
(10 076)
(10 801)
(10 300)
(9 857)
(10 269)
(10 084)
(10 124)
(10 300)
(9 951)
(9 657)
(9 202)
(9 148)
(9 068)
(8 893)
(12 175)
(11 970)
(11 712)
(11 378)
(8 348)
(8 839)
(9 665)
(10 719)
(11 168)
(10 913)
(12 648)
(12 589)
(12 423)
(13 145)
(11 655)
(11 528)
(11 833)
(12 272)
(13 237)
(14 905)
(18 281)
(19 140)
(20 390)
(20 088)
(18 267)
(17 603)
(16 399)
(16 094)
(15 860)
(16 520)
(16 485)
(17 520)
(17 855)
(18 439)
(19 392)
Depreciation & Amortization
(150)
(136)
(165)
(176)
(287)
0
0
(232)
(952)
(713)
(952)
(963)
(825)
(847)
(871)
(899)
(1 075)
(1 087)
(1 094)
(1 089)
(1 092)
(1 125)
(1 143)
(1 148)
(1 135)
(1 095)
(1 071)
(1 070)
(1 077)
(1 085)
(1 109)
(1 127)
(1 150)
(1 195)
(1 230)
(1 203)
(1 179)
(1 102)
(1 042)
(1 042)
(1 023)
(1 040)
(1 073)
(1 149)
(1 267)
(1 359)
(1 504)
(1 659)
(1 921)
(2 109)
(2 235)
(2 289)
(2 224)
(2 166)
(2 114)
(2 086)
(2 132)
(2 154)
(2 141)
Other Operating Expenses
0
0
0
0
0
0
0
0
119
(682)
(682)
(682)
171
(628)
(628)
(628)
0
(624)
(624)
(624)
0
0
0
0
0
(198)
0
(176)
0
(75)
(24)
(24)
0
0
0
0
0
0
0
0
0
0
0
0
0
(117)
(117)
(117)
0
59
59
70 211
0
798
0
0
0
26
871
Operating Income
19 897
N/A
20 799
+5%
14 890
-28%
9 052
-39%
18 103
+100%
2 228
-88%
10 138
+355%
18 630
+84%
21 173
+14%
20 310
-4%
21 876
+8%
15 616
-29%
13 715
-12%
21 107
+54%
25 390
+20%
38 735
+53%
49 085
+27%
43 414
-12%
33 722
-22%
23 605
-30%
22 741
-4%
33 333
+47%
38 909
+17%
40 893
+5%
38 554
-6%
29 261
-24%
38 632
+32%
45 571
+18%
51 656
+13%
55 490
+7%
61 570
+11%
62 241
+1%
56 789
-9%
46 303
-18%
19 811
-57%
12 818
-35%
13 725
+7%
20 928
+52%
42 637
+104%
59 267
+39%
66 649
+12%
78 542
+18%
94 913
+21%
100 975
+6%
122 419
+21%
124 226
+1%
131 683
+6%
132 949
+1%
111 859
-16%
92 676
-17%
59 964
-35%
100 823
+68%
34 571
-66%
62 000
+79%
105 464
+70%
201 866
+91%
255 392
+27%
296 318
+16%
328 033
+11%
Pre-Tax Income
Interest Income Expense
(1 369)
(1 502)
(834)
(597)
694
(338)
(157)
(787)
10 369
12 247
13 607
12 604
149
(1 692)
(7 827)
(5 713)
(5 282)
(4 475)
502
1 180
4 339
2 975
263
(3 262)
577
(3 804)
(11 070)
(7 489)
(28 100)
(23 579)
(11 391)
(12 569)
671
1 511
(1 545)
(1 028)
6 626
8 193
7 097
5 286
(1 285)
3 481
3 276
8 636
12 967
10 672
18 507
33 085
16 534
114 159
137 622
135 664
239 943
199 715
99 307
34 417
(57 613)
(118 234)
(48 937)
Non-Reccuring Items
0
0
0
0
0
0
0
0
(802)
0
0
0
(800)
0
0
0
(625)
0
0
0
(200)
(250)
(279)
(324)
(297)
0
(222)
0
(77)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(117)
0
0
0
(1 260)
69 354
70 152
0
71 412
0
(15)
(15)
(20)
830
0
Gain/Loss on Disposition of Assets
2
5
0
12
40
0
0
(1)
(210)
(94)
(69)
(167)
(53)
(34)
0
25
0
15
11
(29)
(63)
(4)
92
94
457
408
336
389
37
123
110
113
339
465
1 067
10 000
3 149
2 910
2 331
(6 653)
17
17
96
207
183
160
19
(55)
(65)
(33)
(23)
(582)
(1 103)
(1 121)
(1 107)
(559)
4
(4)
70
Total Other Income
1 891
1 892
1 482
1 734
793
14
181
530
1 020
1 421
1 748
1 456
685
542
405
810
625
556
808
360
1 238
1 313
1 111
1 575
1 769
1 821
1 796
2 154
(9 041)
(6 286)
(6 394)
(6 841)
4 210
1 187
1 170
1 160
1 076
1 092
958
830
266
360
335
362
799
704
793
769
775
727
426
448
457
505
758
725
612
(581)
(975)
Pre-Tax Income
20 421
N/A
21 194
+4%
15 539
-27%
10 201
-34%
19 629
+92%
1 905
-90%
10 163
+433%
18 372
+81%
31 550
+72%
33 883
+7%
37 161
+10%
29 508
-21%
13 695
-54%
19 923
+45%
17 968
-10%
33 859
+88%
43 803
+29%
39 509
-10%
35 042
-11%
25 116
-28%
28 054
+12%
37 369
+33%
40 097
+7%
38 976
-3%
41 060
+5%
27 686
-33%
29 472
+6%
40 625
+38%
14 475
-64%
25 748
+78%
43 894
+70%
42 943
-2%
62 009
+44%
49 464
-20%
20 502
-59%
22 950
+12%
24 576
+7%
33 124
+35%
53 025
+60%
58 732
+11%
65 647
+12%
82 400
+26%
98 619
+20%
110 182
+12%
136 252
+24%
135 762
0%
151 003
+11%
166 748
+10%
127 844
-23%
276 884
+117%
268 140
-3%
236 353
-12%
345 280
+46%
261 099
-24%
204 407
-22%
236 435
+16%
198 374
-16%
178 330
-10%
278 191
+56%
Net Income
Tax Provision
(5 567)
(5 732)
(4 227)
(2 757)
(5 370)
(654)
(2 382)
(3 726)
(7 119)
(7 478)
(8 554)
(7 372)
(2 538)
(3 886)
(4 475)
(8 080)
(9 959)
(8 955)
(6 648)
(4 316)
(6 255)
(8 709)
(9 735)
(9 555)
(9 615)
(6 356)
(6 596)
(10 043)
(4 975)
(7 682)
(11 166)
(9 846)
(12 736)
(9 734)
(3 218)
(4 212)
(5 313)
(6 837)
(11 962)
(13 082)
(15 515)
(19 515)
(22 331)
(25 476)
(31 813)
(32 067)
(38 138)
(41 863)
(35 585)
(71 088)
(65 204)
(57 447)
(78 112)
(57 486)
(46 588)
(54 894)
(45 760)
(40 525)
(63 887)
Income from Continuing Operations
14 854
15 463
11 313
7 445
14 260
1 251
7 781
14 646
24 431
26 405
28 607
22 137
11 157
16 037
13 492
25 777
33 844
30 553
28 393
20 799
21 799
28 659
30 362
29 421
31 445
21 330
22 877
30 583
9 500
18 068
32 730
33 100
49 273
39 732
17 284
18 737
19 263
26 286
41 063
45 649
50 131
62 884
76 288
84 706
104 438
103 695
112 865
124 885
92 259
205 795
202 936
178 905
267 168
203 613
157 818
181 541
152 614
137 805
214 304
Income to Minority Interest
0
0
0
0
0
156
290
347
417
298
177
153
0
(39)
(52)
(85)
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)
14 854
N/A
15 463
+4%
11 313
-27%
7 445
-34%
14 260
+92%
1 407
-90%
8 071
+474%
14 993
+86%
24 848
+66%
26 703
+7%
28 784
+8%
22 290
-23%
11 161
-50%
15 947
+43%
13 428
-16%
25 744
+92%
29 921
+16%
26 686
-11%
24 487
-8%
16 829
-31%
21 799
+30%
28 659
+31%
30 362
+6%
29 421
-3%
31 445
+7%
21 330
-32%
22 877
+7%
30 583
+34%
9 500
-69%
18 068
+90%
32 730
+81%
33 100
+1%
49 273
+49%
39 732
-19%
17 284
-56%
18 737
+8%
19 263
+3%
26 286
+36%
41 063
+56%
45 649
+11%
50 131
+10%
62 884
+25%
76 288
+21%
84 706
+11%
104 438
+23%
103 695
-1%
112 865
+9%
124 885
+11%
92 259
-26%
205 795
+123%
202 936
-1%
178 905
-12%
267 168
+49%
203 613
-24%
157 818
-22%
181 541
+15%
152 614
-16%
137 805
-10%
214 304
+56%
EPS (Diluted)
275.07
N/A
286.35
+4%
209.5
-27%
130.61
-38%
245.86
+88%
22.69
-91%
134.51
+493%
254.11
+89%
414.13
+63%
452.59
+9%
487.86
+8%
377.79
-23%
182.96
-52%
253.12
+38%
216.58
-14%
415.22
+92%
482.59
+16%
444.76
-8%
408.11
-8%
285.23
-30%
369.47
+30%
530.72
+44%
562.25
+6%
544.83
-3%
561.51
+3%
402.45
-28%
401.35
0%
599.66
+49%
186.27
-69%
347.46
+87%
641.76
+85%
662
+3%
966.13
+46%
794.64
-18%
345.68
-56%
374.74
+8%
385.26
+3%
525.72
+36%
821.26
+56%
931.61
+13%
1 002.62
+8%
1 283.34
+28%
771.21
-40%
856.31
+11%
1 056.71
+23%
1 048.27
-1%
1 141.4
+9%
1 275.76
+12%
939.04
-26%
2 114.2
+125%
2 100.99
-1%
1 837.95
-13%
2 752.9
+50%
2 104.9
-24%
1 637.97
-22%
1 892.6
+16%
1 584
-16%
1 448.09
-9%
2 259.32
+56%

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 302,600+ 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

© 2025 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.