First Time Loading...

HanmiGlobal Co Ltd
KRX:053690

Watchlist Manager
HanmiGlobal Co Ltd Logo
HanmiGlobal Co Ltd
KRX:053690
Watchlist
Price: 16 180 KRW -2.47% Market Closed
Updated: May 18, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

412.9B
-3%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+78%
5 Years
+99%
7 Years
+144%
10 Years
+126%
29.6B
-10%
Operating Income
Growth Rates:
1 Year
-3%
3 Years
+80%
5 Years
+169%
7 Years
+214%
10 Years
+257%
14.2B
-37%
Net Income
Growth Rates:
1 Year
-39%
3 Years
+53%
5 Years
+104%
7 Years
+56%
10 Years
+137%

Earnings Waterfall
HanmiGlobal Co Ltd

Revenue
412.9B KRW
Cost of Revenue
-278.6B KRW
Gross Profit
134.3B KRW
Operating Expenses
-104.7B KRW
Operating Income
29.6B KRW
Other Expenses
-15.4B KRW
Net Income
14.2B KRW

Income Statement
HanmiGlobal Co Ltd

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
182 533
N/A
177 763
-3%
163 631
-8%
161 218
-1%
165 404
+3%
176 489
+7%
179 755
+2%
177 280
-1%
166 823
-6%
159 569
-4%
160 659
+1%
159 444
-1%
169 053
+6%
172 811
+2%
181 729
+5%
190 806
+5%
200 836
+5%
217 534
+8%
213 564
-2%
216 080
+1%
207 722
-4%
281 759
+36%
290 994
+3%
292 206
+0%
294 658
+1%
211 614
-28%
210 953
0%
230 538
+9%
232 573
+1%
238 140
+2%
251 195
+5%
248 622
-1%
270 092
+9%
290 516
+8%
310 824
+7%
336 350
+8%
374 414
+11%
396 482
+6%
416 370
+5%
424 980
+2%
412 915
-3%
Gross Profit
Cost of Revenue
(137 136)
(131 560)
(119 676)
(116 402)
(116 775)
(126 206)
(128 488)
(123 540)
(112 335)
(104 601)
(104 290)
(103 144)
(110 861)
(112 400)
(118 493)
(124 835)
(132 300)
(147 326)
(142 709)
(144 616)
(136 737)
(196 527)
(204 486)
(205 339)
(207 922)
(137 762)
(135 467)
(150 256)
(151 423)
(155 992)
(165 881)
(162 228)
(180 640)
(196 510)
(211 285)
(228 687)
(250 505)
(265 709)
(279 149)
(285 188)
(278 614)
Gross Profit
45 397
N/A
46 204
+2%
43 955
-5%
44 816
+2%
48 629
+9%
50 282
+3%
51 266
+2%
53 739
+5%
54 487
+1%
54 970
+1%
56 371
+3%
56 302
0%
58 193
+3%
60 413
+4%
63 238
+5%
65 974
+4%
68 536
+4%
70 209
+2%
70 856
+1%
71 464
+1%
70 984
-1%
85 232
+20%
86 509
+1%
86 868
+0%
86 736
0%
73 854
-15%
75 487
+2%
80 283
+6%
81 150
+1%
82 147
+1%
85 313
+4%
86 394
+1%
89 452
+4%
94 007
+5%
99 539
+6%
107 663
+8%
123 909
+15%
130 774
+6%
137 221
+5%
139 791
+2%
134 301
-4%
Operating Income
Operating Expenses
(37 095)
(37 457)
(37 024)
(36 521)
(38 293)
(39 758)
(40 016)
(42 325)
(42 148)
(42 427)
(43 736)
(45 381)
(48 758)
(51 475)
(53 782)
(56 133)
(57 715)
(58 366)
(59 318)
(59 547)
(59 989)
(60 292)
(61 117)
(61 379)
(62 329)
(64 273)
(64 777)
(66 052)
(64 649)
(64 048)
(65 065)
(65 862)
(69 814)
(74 105)
(78 331)
(84 339)
(93 258)
(97 561)
(104 160)
(106 699)
(104 670)
Selling, General & Administrative
(34 029)
(34 397)
(34 126)
(33 678)
(37 604)
(39 542)
(39 462)
(41 585)
(41 367)
(41 633)
(42 916)
(44 541)
(47 929)
(50 600)
(52 859)
(55 167)
(56 664)
(57 277)
(58 486)
(58 964)
(58 752)
(60 292)
(61 118)
(61 878)
(57 009)
(64 772)
(64 778)
(66 052)
(58 808)
(64 125)
(65 142)
(65 939)
(64 248)
(74 105)
(78 984)
(84 992)
(87 493)
(97 542)
(104 141)
(106 680)
(98 543)
Research & Development
(2 714)
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
Depreciation & Amortization
(350)
(344)
0
0
(689)
(377)
(554)
(740)
(780)
(796)
(822)
(842)
(829)
(877)
(924)
(967)
(1 051)
(1 090)
0
0
(1 237)
0
0
0
(5 320)
0
0
0
(5 841)
0
0
0
(5 566)
0
0
0
(5 765)
0
0
0
(6 127)
Other Operating Expenses
0
(2 716)
(2 898)
(2 843)
0
161
0
0
0
0
0
0
0
0
0
0
0
0
(832)
(583)
0
0
0
499
0
499
0
0
0
77
77
77
0
0
653
653
0
(19)
(19)
(19)
0
Operating Income
8 304
N/A
8 749
+5%
6 933
-21%
8 296
+20%
10 336
+25%
10 525
+2%
11 250
+7%
11 414
+1%
12 340
+8%
12 540
+2%
12 632
+1%
10 918
-14%
9 435
-14%
8 935
-5%
9 454
+6%
9 838
+4%
10 821
+10%
11 842
+9%
11 537
-3%
11 917
+3%
10 996
-8%
24 939
+127%
25 390
+2%
25 487
+0%
24 407
-4%
9 580
-61%
10 710
+12%
14 231
+33%
16 501
+16%
18 099
+10%
20 248
+12%
20 532
+1%
19 638
-4%
19 902
+1%
21 207
+7%
23 323
+10%
30 651
+31%
33 212
+8%
33 061
0%
33 092
+0%
29 631
-10%
Pre-Tax Income
Interest Income Expense
(1 329)
(946)
(764)
(719)
339
415
1 088
1 445
(141)
772
1 061
838
2 361
841
2
509
2 579
(126)
757
473
1 125
1 242
1 516
2 107
2 559
1 327
(3 091)
(4 560)
(3 441)
(5 693)
(2 034)
(2)
992
1 850
1 846
2 417
2 352
1 201
2 092
(1 149)
(5 199)
Non-Reccuring Items
54
54
54
0
(891)
(701)
(879)
(1 234)
(239)
(450)
(442)
(76)
0
211
379
368
(674)
5
0
0
(155)
0
497
0
497
0
0
0
(2 081)
0
0
0
449
653
0
0
51
0
0
0
0
Gain/Loss on Disposition of Assets
136
136
0
0
(6)
(1)
30
33
76
0
0
0
34
0
0
0
6
0
0
0
12
0
0
0
157
0
0
0
34
0
0
0
(204)
0
0
0
(20)
0
0
0
105
Total Other Income
1 251
967
321
323
(209)
241
(91)
(106)
(795)
(776)
(641)
407
645
2 872
3 383
2 593
(1 048)
(676)
(78)
(456)
(12)
143
(412)
(493)
(786)
(72)
1 827
2 102
3 707
3 923
1 205
(377)
(32)
(1 208)
(1 700)
241
(341)
1 524
1 269
(254)
(3 003)
Pre-Tax Income
8 414
N/A
8 960
+6%
6 544
-27%
7 900
+21%
9 569
+21%
10 479
+10%
11 396
+9%
11 551
+1%
11 241
-3%
12 086
+8%
12 610
+4%
12 087
-4%
12 475
+3%
12 860
+3%
13 219
+3%
13 309
+1%
11 684
-12%
11 045
-5%
12 215
+11%
11 933
-2%
11 966
+0%
26 325
+120%
26 992
+3%
27 102
+0%
26 835
-1%
10 833
-60%
9 446
-13%
11 773
+25%
14 720
+25%
16 329
+11%
19 420
+19%
20 154
+4%
20 842
+3%
21 196
+2%
21 353
+1%
25 981
+22%
32 694
+26%
35 937
+10%
36 421
+1%
31 689
-13%
21 534
-32%
Net Income
Tax Provision
(2 346)
(2 504)
(2 427)
(2 733)
(2 245)
(2 605)
(2 559)
(2 680)
(4 555)
(4 646)
(5 466)
(4 570)
(3 502)
(3 758)
(3 552)
(4 324)
(1 976)
(1 388)
(2 314)
(1 937)
(4 819)
(4 740)
(4 796)
(5 008)
(3 426)
(3 442)
(2 667)
(3 270)
(4 355)
(4 789)
(4 966)
(5 452)
(4 832)
(4 748)
(4 674)
(4 932)
(5 770)
(5 894)
(5 774)
(5 989)
(4 864)
Income from Continuing Operations
6 068
6 458
4 118
5 169
7 324
7 876
8 839
8 871
6 685
7 439
7 142
7 516
8 973
9 100
9 665
8 983
9 708
9 657
9 902
9 997
7 146
21 585
22 196
22 094
23 409
7 392
6 781
8 505
10 365
11 542
14 455
14 703
16 011
16 448
16 679
21 050
26 924
30 043
30 647
25 700
16 670
Income to Minority Interest
(57)
(168)
209
214
(35)
97
67
(118)
20
18
38
358
136
66
(288)
(455)
(755)
(570)
(339)
(424)
(174)
(818)
(1 025)
(1 030)
(1 072)
(595)
(201)
(1 089)
(1 062)
(944)
(1 881)
(1 237)
(1 489)
(1 287)
(1 233)
(2 323)
(3 516)
(4 190)
(3 845)
(3 060)
(2 428)
Net Income (Common)
6 013
N/A
6 290
+5%
4 324
-31%
5 383
+24%
7 289
+35%
7 973
+9%
8 910
+12%
8 755
-2%
6 705
-23%
7 459
+11%
7 182
-4%
7 876
+10%
9 110
+16%
9 170
+1%
9 381
+2%
8 531
-9%
8 953
+5%
9 087
+1%
9 562
+5%
9 572
+0%
6 972
-27%
20 766
+198%
21 170
+2%
21 063
-1%
22 337
+6%
6 798
-70%
6 580
-3%
7 416
+13%
9 303
+25%
10 597
+14%
12 573
+19%
13 466
+7%
14 522
+8%
15 161
+4%
15 447
+2%
18 727
+21%
23 407
+25%
25 853
+10%
26 803
+4%
22 640
-16%
14 243
-37%
EPS (Diluted)
859
N/A
898.57
+5%
617.71
-31%
769
+24%
1 041.28
+35%
797.3
-23%
810
+2%
972.77
+20%
745
-23%
828.77
+11%
598.5
-28%
787.6
+32%
911
+16%
917
+1%
938.1
+2%
853.1
-9%
895.3
+5%
908.7
+1%
956.2
+5%
957.2
+0%
697.2
-27%
2 076.6
+198%
2 117
+2%
2 106.3
-1%
2 233.69
+6%
679.8
-70%
658
-3%
824
+25%
930.3
+13%
1 124.75
+21%
1 334.54
+19%
1 429.81
+7%
1 537.22
+8%
1 605.66
+4%
1 632.17
+2%
1 974.77
+21%
2 448.54
+24%
2 541.68
+4%
2 635.04
+4%
2 227.34
-15%
1 400.24
-37%

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 138,400+ 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.