LG H&H Co Ltd
KRX:051900

Watchlist Manager
LG H&H Co Ltd Logo
LG H&H Co Ltd
KRX:051900
Watchlist
Price: 272 500 KRW 0.37% Market Closed
Market Cap: 4.7T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-12%
5Y
-13%
10Y
+32%
Operating Income
+
3Y
-64%
5Y
-71%
10Y
-43%
Net Income
+
3Y
-78%
5Y
-85%
10Y
-72%

Earnings Waterfall
LG H&H Co Ltd

Revenue
6.6T KRW
Cost of Revenue
-3.3T KRW
Gross Profit
3.4T KRW
Operating Expenses
-3T KRW
Operating Income
346.7B KRW
Other Expenses
-231.1B KRW
Net Income
115.6B KRW

Income Statement
LG H&H Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
17 350
19 684
23 247
26 904
29 756
29 999
0
0
29 785
0
0
8 315
32 961
0
0
17 343
37 310
26 936
36 968
37 132
37 511
37 929
36 074
34 836
32 871
29 624
26 270
22 758
19 869
19 012
17 473
15 731
13 954
11 406
11 088
10 645
10 136
11 927
10 970
12 281
13 870
13 543
15 258
14 355
12 508
11 952
10 997
10 716
12 537
12 259
13 691
14 305
14 831
16 651
17 299
19 149
19 367
18 523
18 083
17 614
17 267
17 987
0
Revenue
2 216 465
N/A
2 345 264
+6%
2 502 107
+7%
2 660 662
+6%
2 826 483
+6%
2 985 085
+6%
3 145 275
+5%
3 312 776
+5%
3 456 072
+4%
3 598 273
+4%
3 713 252
+3%
3 840 323
+3%
3 896 218
+1%
3 996 793
+3%
4 091 363
+2%
4 189 284
+2%
4 326 255
+3%
4 382 309
+1%
4 449 120
+2%
4 527 781
+2%
4 677 010
+3%
4 850 572
+4%
5 019 259
+3%
5 175 645
+3%
5 328 492
+3%
5 545 925
+4%
5 788 784
+4%
5 965 445
+3%
6 094 059
+2%
6 133 321
+1%
6 067 574
-1%
6 074 846
+0%
6 105 137
+0%
6 205 719
+2%
6 370 182
+3%
6 536 664
+3%
6 747 537
+3%
6 963 088
+3%
7 142 996
+3%
7 370 624
+3%
7 685 424
+4%
7 707 013
+0%
7 657 680
-1%
7 763 383
+1%
7 844 506
+1%
7 984 813
+2%
8 223 075
+3%
8 162 842
-1%
8 091 511
-1%
7 699 818
-5%
7 541 074
-2%
7 401 083
-2%
7 185 759
-3%
7 224 507
+1%
7 169 550
-1%
7 045 386
-2%
6 804 839
-3%
6 849 817
+1%
6 801 768
-1%
6 769 214
0%
6 811 919
+1%
6 781 095
0%
6 626 297
-2%
Gross Profit
Cost of Revenue
(1 087 354)
(1 136 256)
(1 209 347)
(1 277 620)
(1 333 774)
(1 426 294)
(1 533 566)
(1 652 293)
(1 736 267)
(1 796 802)
(1 835 290)
(1 879 531)
(1 903 209)
(1 933 907)
(1 956 740)
(1 982 688)
(2 031 823)
(2 051 468)
(2 066 079)
(2 068 912)
(2 101 828)
(2 128 154)
(2 162 733)
(2 208 851)
(2 226 175)
(2 288 371)
(2 347 018)
(2 388 792)
(2 434 038)
(2 491 194)
(2 529 155)
(2 581 598)
(2 609 677)
(2 620 551)
(2 632 787)
(2 645 871)
(2 696 414)
(2 739 954)
(2 775 816)
(2 823 218)
(2 917 246)
(2 929 201)
(2 920 531)
(2 949 712)
(2 962 931)
(2 976 492)
(3 023 890)
(2 989 564)
(3 039 884)
(3 036 174)
(3 100 099)
(3 178 607)
(3 168 512)
(3 212 070)
(3 230 631)
(3 225 500)
(3 177 921)
(3 200 830)
(3 198 405)
(3 211 108)
(3 251 086)
(3 268 945)
(3 250 696)
Gross Profit
1 129 111
N/A
1 209 008
+7%
1 292 760
+7%
1 383 042
+7%
1 492 709
+8%
1 558 791
+4%
1 611 708
+3%
1 660 482
+3%
1 719 805
+4%
1 801 470
+5%
1 877 962
+4%
1 960 792
+4%
1 993 009
+2%
2 062 886
+4%
2 134 623
+3%
2 206 596
+3%
2 294 432
+4%
2 330 841
+2%
2 383 041
+2%
2 458 869
+3%
2 575 181
+5%
2 722 418
+6%
2 856 527
+5%
2 966 795
+4%
3 102 317
+5%
3 257 555
+5%
3 441 766
+6%
3 576 653
+4%
3 660 021
+2%
3 642 126
0%
3 538 418
-3%
3 493 247
-1%
3 495 460
+0%
3 585 168
+3%
3 737 396
+4%
3 890 794
+4%
4 051 123
+4%
4 223 136
+4%
4 367 181
+3%
4 547 407
+4%
4 768 178
+5%
4 777 812
+0%
4 737 149
-1%
4 813 670
+2%
4 881 576
+1%
5 008 319
+3%
5 199 183
+4%
5 173 278
0%
5 051 628
-2%
4 663 644
-8%
4 440 976
-5%
4 222 476
-5%
4 017 247
-5%
4 012 438
0%
3 938 919
-2%
3 819 886
-3%
3 626 918
-5%
3 648 988
+1%
3 603 362
-1%
3 558 106
-1%
3 560 832
+0%
3 512 150
-1%
3 375 601
-4%
Operating Income
Operating Expenses
(898 561)
(952 630)
(1 008 799)
(1 072 017)
(1 144 965)
(1 193 322)
(1 232 308)
(1 267 321)
(1 349 610)
(1 411 912)
(1 483 931)
(1 547 557)
(1 547 478)
(1 601 677)
(1 658 273)
(1 716 015)
(1 798 021)
(1 852 014)
(1 902 918)
(1 974 085)
(2 064 142)
(2 161 199)
(2 247 850)
(2 319 023)
(2 418 222)
(2 518 402)
(2 645 262)
(2 726 166)
(2 779 085)
(2 734 874)
(2 624 311)
(2 570 486)
(2 565 437)
(2 631 306)
(2 748 529)
(2 877 199)
(3 011 873)
(3 145 455)
(3 255 256)
(3 401 176)
(3 591 767)
(3 589 799)
(3 547 350)
(3 608 101)
(3 660 710)
(3 750 939)
(3 908 957)
(3 862 658)
(3 761 997)
(3 569 012)
(3 465 529)
(3 399 220)
(3 306 124)
(3 330 971)
(3 316 188)
(3 258 720)
(3 139 937)
(3 156 891)
(3 110 578)
(3 222 249)
(3 101 786)
(3 061 769)
(3 028 942)
Selling, General & Administrative
(835 152)
(892 366)
(957 905)
(1 043 561)
(1 102 454)
(1 183 201)
(1 237 230)
(1 271 093)
(1 280 727)
(1 391 408)
(1 454 656)
(1 491 595)
(1 464 253)
(1 558 771)
(1 615 367)
(1 674 269)
(1 714 794)
(1 788 038)
(1 815 949)
(1 883 836)
(1 971 764)
(2 067 237)
(2 152 346)
(2 220 900)
(2 317 776)
(2 414 773)
(2 540 703)
(2 621 046)
(2 674 025)
(2 630 917)
(2 519 710)
(2 463 380)
(2 458 195)
(2 523 954)
(2 640 701)
(2 769 238)
(2 900 879)
(3 014 741)
(3 104 427)
(3 228 264)
(3 392 992)
(3 382 352)
(3 334 960)
(3 392 018)
(3 447 749)
(3 541 886)
(3 706 399)
(3 671 191)
(3 565 277)
(3 374 104)
(3 266 407)
(3 198 708)
(3 108 414)
(3 135 861)
(3 125 453)
(3 074 665)
(2 959 527)
(2 980 143)
(2 940 146)
(2 919 352)
(2 937 960)
(2 901 261)
(2 871 427)
Research & Development
(6 275)
(6 453)
(7 093)
0
(8 178)
(6 421)
0
0
(8 203)
0
0
(2 332)
(10 664)
0
0
(5 627)
(11 174)
(7 904)
(10 813)
(10 587)
(11 270)
(11 965)
(14 022)
(15 781)
(18 005)
(20 783)
(22 462)
(23 571)
(23 862)
(23 056)
(22 421)
(22 939)
(21 650)
(20 619)
(20 044)
(19 847)
(21 171)
(22 946)
(23 811)
(24 424)
(26 047)
(28 403)
(30 760)
(32 917)
(34 058)
(32 982)
(28 348)
(25 542)
(24 734)
(23 578)
(27 340)
(28 559)
(25 356)
(24 738)
(22 938)
(22 482)
(25 849)
(27 167)
(25 696)
(24 600)
(22 302)
(20 755)
(20 817)
Depreciation & Amortization
(45 551)
(46 906)
(47 725)
0
(53 846)
(41 737)
0
0
(60 681)
0
0
(18 438)
(72 561)
0
0
(35 840)
(72 053)
(56 071)
(76 155)
(79 661)
(81 108)
(81 996)
(82 352)
(82 341)
(82 441)
(82 846)
(82 097)
(81 549)
(81 198)
(80 900)
(82 179)
(84 167)
(85 592)
(86 734)
(87 785)
(88 114)
(89 823)
(107 768)
(127 018)
(148 489)
(172 728)
(179 045)
(181 632)
(183 166)
(178 904)
(175 711)
(174 208)
(171 680)
(171 986)
(171 330)
(171 782)
(171 953)
(172 354)
(170 372)
(167 797)
(161 573)
(154 561)
(149 581)
(144 736)
(143 788)
(141 524)
(139 753)
(136 698)
Other Operating Expenses
(11 582)
(6 905)
3 924
(28 456)
19 513
38 037
4 922
3 772
0
(20 504)
(29 275)
(35 192)
0
(42 906)
(42 906)
(279)
0
0
0
0
0
0
870
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(360)
(2)
5 755
0
0
0
0
0
0
0
0
0
0
0
(134 509)
0
0
0
Operating Income
230 551
N/A
256 379
+11%
283 962
+11%
311 025
+10%
347 744
+12%
365 469
+5%
379 400
+4%
393 162
+4%
370 195
-6%
389 558
+5%
394 031
+1%
413 235
+5%
445 531
+8%
461 210
+4%
476 350
+3%
490 581
+3%
496 412
+1%
478 827
-4%
480 123
+0%
484 784
+1%
511 040
+5%
561 220
+10%
608 677
+8%
647 771
+6%
684 095
+6%
739 150
+8%
796 502
+8%
850 486
+7%
880 937
+4%
907 253
+3%
914 108
+1%
922 761
+1%
930 023
+1%
953 861
+3%
988 866
+4%
1 013 594
+3%
1 039 250
+3%
1 077 680
+4%
1 111 924
+3%
1 146 230
+3%
1 176 411
+3%
1 188 013
+1%
1 189 798
+0%
1 205 570
+1%
1 220 865
+1%
1 257 381
+3%
1 290 228
+3%
1 310 621
+2%
1 289 630
-2%
1 094 632
-15%
975 447
-11%
823 256
-16%
711 123
-14%
681 467
-4%
622 731
-9%
561 166
-10%
486 981
-13%
492 097
+1%
492 785
+0%
335 857
-32%
459 046
+37%
450 382
-2%
346 659
-23%
Pre-Tax Income
Interest Income Expense
(14 096)
(17 058)
(18 588)
(20 869)
(24 142)
(23 174)
(23 535)
(23 117)
(24 537)
(21 209)
(23 435)
(23 681)
(13 558)
(14 119)
(12 681)
(11 515)
(18 888)
(23 507)
(20 699)
(19 736)
(22 818)
(20 078)
(20 181)
(25 590)
(24 487)
(21 446)
(19 630)
(14 993)
(8 838)
(11 204)
(7 785)
(1 970)
(13 372)
(6 534)
(12 166)
(16 944)
(8 592)
(7 096)
(883)
8 385
7 578
9 496
13 865
6 810
5 392
1 041
(5 639)
(2 971)
(2 478)
(1 048)
(8 028)
(4 468)
(9 642)
(7 065)
3 105
8 066
22 178
24 939
29 098
20 893
29 552
29 851
21 699
Non-Reccuring Items
(1 043)
1 137
(570)
0
(221)
(1 280)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
871
0
(825)
(1 313)
(9 377)
(11 217)
(9 380)
(79 404)
(73 032)
(71 543)
(71 688)
(8 645)
(11 657)
(18 292)
(18 335)
(40 761)
(43 612)
(37 179)
(46 597)
(51 216)
(47 869)
(47 158)
(37 707)
(3 739)
0
5 742
0
2 256
2 298
(3 962)
(3 963)
(196 777)
(194 756)
(197 188)
(197 328)
(133 664)
(135 727)
(134 650)
0
(123 320)
(123 360)
(122 421)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
8 686
0
0
287
1 402
0
0
(905)
(2 167)
4 906
4 464
4 391
6 441
(242)
(361)
4 390
2 346
(329)
(1 940)
(6 622)
(7 547)
(7 075)
(6 305)
(8 174)
(7 431)
(5 696)
(5 114)
(2 472)
(8 499)
(9 959)
(8 195)
(8 295)
(2 799)
(2 521)
(3 242)
(3 991)
(4 969)
(3 944)
(3 832)
(3 061)
2 266
3 347
19 385
18 949
13 805
13 804
(3 864)
1 822
(308)
(1 788)
(2 967)
(8 326)
(6 311)
(6 884)
(5 530)
Total Other Income
(2 604)
(3 169)
(3 976)
(4 939)
(4 778)
(4 754)
(4 657)
(4 210)
17 748
26 034
34 849
33 540
(3 086)
(3 376)
(5 162)
(7 159)
(1 901)
(4 057)
(14 331)
(13 476)
(14 451)
(15 511)
(18 231)
(15 028)
(15 865)
(12 868)
(18 192)
(24 453)
(32 412)
(36 850)
(35 514)
(34 421)
(39 497)
(47 121)
(35 968)
(33 400)
(25 393)
(21 488)
(37 200)
(38 691)
(37 893)
(41 236)
(58 184)
(61 074)
(96 475)
(99 306)
(102 767)
(109 733)
(104 310)
(106 337)
(99 641)
(105 426)
(100 740)
(105 382)
(99 749)
(99 392)
(98 804)
(85 790)
(73 450)
(57 788)
(42 331)
(38 891)
(31 591)
Pre-Tax Income
212 808
N/A
237 289
+12%
260 828
+10%
285 216
+9%
318 604
+12%
336 259
+6%
351 206
+4%
365 834
+4%
372 091
+2%
394 383
+6%
405 445
+3%
423 381
+4%
430 290
+2%
443 715
+3%
458 507
+3%
471 003
+3%
473 456
+1%
456 169
-4%
449 557
-1%
455 964
+1%
480 212
+5%
526 260
+10%
569 904
+8%
610 717
+7%
644 777
+6%
695 131
+8%
745 524
+7%
795 038
+7%
752 736
-5%
779 093
+4%
792 961
+2%
806 509
+2%
861 079
+7%
882 852
+3%
917 325
+4%
942 443
+3%
956 005
+1%
995 525
+4%
1 028 468
+3%
1 061 033
+3%
1 092 081
+3%
1 105 884
+1%
1 095 081
-1%
1 109 609
+1%
1 121 074
+1%
1 155 174
+3%
1 183 733
+2%
1 194 856
+1%
1 187 365
-1%
992 891
-16%
883 200
-11%
728 349
-18%
417 769
-43%
388 068
-7%
325 035
-16%
274 334
-16%
276 383
+1%
293 730
+6%
310 815
+6%
290 635
-6%
316 636
+9%
311 098
-2%
208 815
-33%
Net Income
Tax Provision
(54 833)
(59 411)
(62 191)
(66 853)
(81 652)
(85 071)
(90 233)
(94 229)
(100 573)
(109 545)
(112 663)
(117 184)
(118 302)
(120 072)
(125 527)
(111 437)
(107 804)
(103 387)
(99 407)
(118 184)
(125 647)
(137 688)
(147 510)
(156 977)
(174 414)
(188 574)
(196 401)
(189 821)
(173 496)
(179 939)
(185 067)
(203 135)
(242 770)
(248 611)
(263 842)
(269 404)
(263 726)
(273 893)
(282 716)
(305 388)
(303 908)
(309 246)
(305 407)
(305 311)
(307 973)
(317 470)
(324 256)
(327 524)
(326 237)
(276 832)
(267 493)
(224 803)
(159 429)
(147 168)
(113 752)
(99 160)
(112 859)
(113 451)
(119 714)
(117 261)
(112 749)
(116 818)
(83 176)
Income from Continuing Operations
157 974
177 878
198 637
218 363
236 952
251 188
260 973
271 605
271 518
284 838
292 782
306 198
311 988
323 644
332 981
359 566
365 653
352 782
350 150
337 780
354 565
388 571
422 393
453 739
470 362
506 557
549 124
605 219
579 240
599 155
607 894
603 374
618 308
634 242
653 484
673 039
692 279
721 632
745 753
755 646
788 173
796 639
789 674
804 298
813 101
837 702
859 475
867 330
861 128
716 059
615 708
503 545
258 340
240 900
211 283
175 174
163 524
180 280
191 101
173 374
203 888
194 280
125 639
Income to Minority Interest
(4 591)
(4 548)
(5 305)
(5 894)
(6 332)
(6 697)
(6 661)
(7 006)
(6 795)
(7 205)
(7 659)
(7 928)
(8 052)
(7 985)
(7 875)
(8 211)
(8 348)
(7 927)
(7 256)
(5 882)
(5 133)
(5 364)
(5 861)
(8 978)
(10 011)
(10 669)
(11 588)
(10 246)
(11 019)
(12 277)
(12 885)
(12 741)
(11 896)
(11 075)
(10 080)
(10 243)
(9 536)
(9 136)
(9 718)
(10 148)
(10 075)
(11 423)
(12 763)
(13 491)
(15 472)
(15 736)
(15 600)
(15 938)
(16 604)
(16 932)
(19 022)
(21 073)
(21 768)
(22 493)
(22 979)
(23 162)
(20 769)
(22 363)
(22 066)
(20 752)
(14 753)
(13 484)
(10 070)
Net Income (Common)
153 383
N/A
173 329
+13%
193 331
+12%
212 468
+10%
230 620
+9%
244 490
+6%
254 312
+4%
264 599
+4%
264 723
+0%
277 634
+5%
285 124
+3%
298 271
+5%
303 936
+2%
315 658
+4%
325 105
+3%
351 354
+8%
357 304
+2%
344 855
-3%
342 894
-1%
331 898
-3%
349 432
+5%
383 208
+10%
416 533
+9%
444 762
+7%
460 351
+4%
495 888
+8%
537 536
+8%
594 973
+11%
568 221
-4%
586 878
+3%
595 009
+1%
590 633
-1%
606 412
+3%
623 167
+3%
643 404
+3%
662 796
+3%
682 743
+3%
712 496
+4%
736 035
+3%
745 498
+1%
778 098
+4%
785 216
+1%
776 911
-1%
790 808
+2%
797 629
+1%
821 968
+3%
843 877
+3%
822 008
-3%
844 523
+3%
639 342
-24%
536 900
-16%
452 073
-16%
236 572
-48%
218 407
-8%
188 304
-14%
152 012
-19%
142 755
-6%
157 917
+11%
169 035
+7%
152 622
-10%
189 135
+24%
180 796
-4%
115 569
-36%
EPS (Diluted)
9 022.52
N/A
10 195.82
+13%
11 372.41
+12%
12 498.11
+10%
13 565.88
+9%
14 381.76
+6%
14 959.52
+4%
15 564.64
+4%
15 571.94
+0%
16 331.41
+5%
16 772
+3%
17 545.35
+5%
17 878.58
+2%
18 568.11
+4%
19 123.82
+3%
20 667.88
+8%
21 017.88
+2%
20 285.58
-3%
20 170.23
-1%
19 523.41
-3%
20 554.82
+5%
22 541.64
+10%
24 501.94
+9%
26 162.47
+7%
27 079.47
+4%
29 169.88
+8%
31 619.76
+8%
34 998.41
+11%
33 424.76
-4%
34 522.23
+3%
35 000.52
+1%
34 743.11
-1%
35 671.29
+3%
36 656.88
+3%
37 847.29
+3%
38 988
+3%
40 161.35
+3%
41 911.52
+4%
43 296.17
+3%
43 852.82
+1%
45 770.47
+4%
46 189.17
+1%
45 700.64
-1%
46 518.11
+2%
46 919.35
+1%
48 351.05
+3%
50 362.55
+4%
49 057.37
-3%
50 401.13
+3%
38 155.92
-24%
32 042.18
-16%
26 979.68
-16%
14 118.63
-48%
13 034.54
-8%
11 237.97
-14%
9 072.05
-19%
8 519.64
-6%
9 424.46
+11%
10 088.03
+7%
9 108.49
-10%
11 287.55
+24%
10 789.9
-4%
6 897.16
-36%

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 301,400+ 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

© 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.