Celltrion Inc
KRX:068270

Watchlist Manager
Celltrion Inc Logo
Celltrion Inc
KRX:068270
Watchlist
Price: 185 700 KRW -0.85% Market Closed
Market Cap: 42.9T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+64%
5Y
+125%
10Y
+628%
Operating Income
+
3Y
+19%
5Y
+34%
10Y
+293%
Net Income
+
3Y
+25%
5Y
+44%
10Y
+529%

Earnings Waterfall
Celltrion Inc

Revenue
3.9T KRW
Cost of Revenue
-1.7T KRW
Gross Profit
2.2T KRW
Operating Expenses
-1.3T KRW
Operating Income
889.7B KRW
Other Expenses
-151.9B KRW
Net Income
737.8B KRW

Income Statement
Celltrion Inc

Rotate your device to view
Income Statement
Currency: KRW
Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 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 Sep-2025
Revenue
Interest Expense
403
433
496
569
549
572
578
601
635
0
0
4 388
16 824
14 668
23 300
28 763
32 119
35 574
35 240
0
38 349
0
0
0
32 811
0
0
0
17 539
0
0
0
14 484
0
0
0
14 746
0
0
0
10 828
0
0
0
7 503
2 502
4 637
6 488
8 231
7 201
7 060
7 350
7 508
8 140
8 222
8 114
9 665
26 850
42 339
58 687
75 572
73 320
74 751
74 454
Revenue
27 070
N/A
28 711
+6%
30 600
+7%
33 126
+8%
35 868
+8%
37 376
+4%
40 258
+8%
42 951
+7%
43 895
+2%
80 121
+83%
160 480
+100%
241 444
+50%
350 196
+45%
350 868
+0%
332 319
-5%
332 211
0%
226 208
-32%
232 292
+3%
349 650
+51%
373 936
+7%
471 046
+26%
481 796
+2%
470 682
-2%
534 991
+14%
603 413
+13%
614 243
+2%
631 225
+3%
630 045
0%
670 581
+6%
758 701
+13%
819 814
+8%
883 631
+8%
949 080
+7%
997 483
+5%
1 014 774
+2%
1 013 790
0%
982 075
-3%
958 797
-2%
930 333
-3%
988 284
+6%
1 128 460
+14%
1 279 603
+13%
1 473 428
+15%
1 733 144
+18%
1 849 116
+7%
1 933 237
+5%
1 935 547
+0%
1 788 695
-8%
1 893 401
+6%
1 967 894
+4%
2 133 015
+8%
2 376 733
+11%
2 283 967
-4%
2 350 070
+3%
2 277 818
-3%
2 304 473
+1%
2 176 432
-6%
2 315 848
+6%
2 666 611
+15%
2 876 253
+8%
3 557 304
+24%
3 662 235
+3%
3 748 951
+2%
3 895 987
+4%
Gross Profit
Cost of Revenue
(20 517)
(22 109)
(24 069)
(26 526)
(28 825)
(30 298)
(32 861)
(35 328)
(36 495)
(22 475)
(49 056)
(62 911)
(93 913)
(93 568)
(82 000)
(90 145)
(68 686)
(77 003)
(100 246)
(110 049)
(129 908)
(134 127)
(153 345)
(188 478)
(230 680)
(237 827)
(254 282)
(244 347)
(279 930)
(315 379)
(308 886)
(298 636)
(254 473)
(264 050)
(301 298)
(358 035)
(431 167)
(433 070)
(421 923)
(437 189)
(494 966)
(593 703)
(689 264)
(799 523)
(821 452)
(791 814)
(794 330)
(717 656)
(805 807)
(947 071)
(1 051 308)
(1 244 609)
(1 251 270)
(1 285 552)
(1 237 508)
(1 193 810)
(1 124 562)
(1 221 487)
(1 480 591)
(1 597 168)
(1 875 590)
(1 844 319)
(1 754 511)
(1 738 855)
Gross Profit
6 553
N/A
6 602
+1%
6 532
-1%
6 599
+1%
7 043
+7%
7 078
+0%
7 397
+5%
7 623
+3%
7 400
-3%
57 646
+679%
111 424
+93%
178 533
+60%
256 283
+44%
257 301
+0%
250 319
-3%
242 066
-3%
157 522
-35%
155 289
-1%
249 405
+61%
263 887
+6%
341 138
+29%
347 670
+2%
317 336
-9%
346 513
+9%
372 733
+8%
376 416
+1%
376 943
+0%
385 698
+2%
390 650
+1%
443 322
+13%
510 928
+15%
584 995
+14%
694 607
+19%
733 434
+6%
713 476
-3%
655 755
-8%
550 908
-16%
525 727
-5%
508 410
-3%
551 095
+8%
633 494
+15%
685 901
+8%
784 164
+14%
933 621
+19%
1 027 664
+10%
1 141 423
+11%
1 141 217
0%
1 071 039
-6%
1 087 594
+2%
1 020 823
-6%
1 081 707
+6%
1 132 125
+5%
1 032 697
-9%
1 064 518
+3%
1 040 310
-2%
1 110 663
+7%
1 051 869
-5%
1 094 361
+4%
1 186 020
+8%
1 279 085
+8%
1 681 713
+31%
1 817 916
+8%
1 994 440
+10%
2 157 131
+8%
Operating Income
Operating Expenses
(3 019)
(3 086)
(3 198)
(3 412)
(3 740)
(3 959)
(4 429)
(4 382)
(4 621)
(11 111)
(23 933)
(46 631)
(60 833)
(64 847)
(63 205)
(57 568)
(57 677)
(63 331)
(100 054)
(120 059)
(139 669)
(141 598)
(128 110)
(120 179)
(130 445)
(148 055)
(152 584)
(160 471)
(169 407)
(159 669)
(172 396)
(188 618)
(186 778)
(199 688)
(205 950)
(206 451)
(227 777)
(240 549)
(245 634)
(258 794)
(251 961)
(261 483)
(261 265)
(268 598)
(309 087)
(333 398)
(350 873)
(359 044)
(343 417)
(415 681)
(437 190)
(383 290)
(385 499)
(374 489)
(360 494)
(376 978)
(400 388)
(615 065)
(816 452)
(965 050)
(1 189 698)
(1 191 917)
(1 198 462)
(1 267 428)
Selling, General & Administrative
(2 324)
(2 364)
(2 513)
(2 677)
(3 000)
(3 203)
(3 563)
(3 515)
(3 647)
(11 111)
(23 933)
(30 485)
(26 558)
(32 632)
(25 057)
(27 334)
(24 772)
(29 587)
(43 509)
(71 992)
(64 767)
(117 149)
(127 453)
(119 522)
(66 665)
(148 055)
(152 584)
(160 471)
(75 437)
(159 669)
(172 396)
(188 618)
(101 174)
(199 688)
(205 950)
(206 451)
(113 494)
(240 549)
(245 634)
(258 794)
(131 596)
(261 483)
(257 928)
(262 014)
(126 627)
(323 245)
(342 919)
(354 336)
(180 716)
(357 061)
(379 709)
(351 696)
(204 973)
(263 911)
(221 213)
(215 607)
(198 309)
(343 919)
(475 399)
(613 150)
(815 662)
(866 686)
(914 682)
(977 875)
Research & Development
(203)
(204)
(199)
(227)
(240)
(247)
(285)
(303)
(334)
0
0
(15 136)
(30 111)
(28 953)
(33 798)
(24 718)
(24 191)
(24 545)
(41 816)
0
(68 496)
0
0
0
(54 429)
0
0
0
(84 880)
0
0
0
(79 660)
0
0
0
(106 331)
0
0
0
(111 952)
0
0
0
(169 631)
0
0
0
(122 930)
0
0
(31 594)
(136 857)
(100 248)
(139 280)
(149 430)
(157 714)
(180 673)
(177 788)
(188 971)
(193 364)
(206 492)
(216 763)
(218 935)
Depreciation & Amortization
(492)
(518)
(486)
(507)
(500)
(509)
(580)
(564)
(640)
0
0
(1 010)
(4 164)
(3 263)
(4 350)
(5 517)
(8 714)
(9 200)
(9 787)
0
(6 405)
0
0
0
(9 352)
0
0
0
(9 091)
0
0
0
(5 944)
0
0
0
(7 951)
0
0
0
(8 413)
0
(3 337)
(6 585)
(12 828)
0
0
0
(39 771)
0
0
0
(43 669)
0
0
(11 941)
(44 365)
(85 285)
(158 855)
(162 928)
(180 672)
(118 739)
(67 017)
(70 618)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4 941)
(48 067)
0
(24 449)
(657)
(657)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10 153)
(7 954)
(4 707)
0
(58 620)
(57 481)
0
0
(10 331)
0
0
0
(5 188)
(4 410)
0
0
0
0
0
Operating Income
3 534
N/A
3 516
0%
3 334
-5%
3 188
-4%
3 303
+4%
3 118
-6%
2 968
-5%
3 240
+9%
2 779
-14%
46 535
+1 574%
87 491
+88%
131 902
+51%
195 450
+48%
192 454
-2%
187 114
-3%
184 498
-1%
99 845
-46%
91 958
-8%
149 351
+62%
143 828
-4%
201 469
+40%
206 072
+2%
189 227
-8%
226 334
+20%
242 288
+7%
228 361
-6%
224 359
-2%
225 227
+0%
221 243
-2%
283 653
+28%
338 532
+19%
396 377
+17%
507 829
+28%
533 745
+5%
507 526
-5%
449 303
-11%
323 132
-28%
285 177
-12%
262 776
-8%
292 301
+11%
381 532
+31%
424 418
+11%
522 899
+23%
665 023
+27%
718 577
+8%
808 025
+12%
790 344
-2%
711 995
-10%
744 177
+5%
605 142
-19%
644 517
+7%
748 835
+16%
647 198
-14%
690 028
+7%
679 816
-1%
733 685
+8%
651 481
-11%
479 296
-26%
369 567
-23%
314 035
-15%
492 016
+57%
625 999
+27%
795 978
+27%
889 704
+12%
Pre-Tax Income
Interest Income Expense
(241)
(256)
(346)
(425)
(449)
(495)
(483)
(480)
(493)
(647)
(2 932)
(4 224)
(8 045)
(14 711)
(1 587)
3 829
19 907
11 873
7 564
(14 806)
(48 798)
(49 171)
(59 303)
(54 134)
(97 844)
(27 431)
(25 364)
(12 599)
(28 812)
(19 547)
(15 769)
(16 417)
(15 090)
(8 719)
(6 885)
(5 905)
(385)
5 496
2 943
6 188
3 849
3 929
2 925
(3 199)
(55 278)
(3 618)
(10 254)
15 654
37 727
20 396
56 644
48 963
4 683
24 878
(1 126)
(1 859)
22 455
(2 771)
(13 041)
(69 920)
33 123
86 406
1 354
128 444
Non-Reccuring Items
0
0
0
0
0
0
0
(52)
0
0
0
(259)
2 032
(1 427)
(1 802)
(1 787)
(3 197)
(5 315)
0
0
(5 299)
0
0
0
(554)
0
0
0
(79)
0
0
0
(488)
0
0
0
(3 902)
0
0
0
2 620
0
0
0
(4 271)
0
0
0
(58 620)
0
0
(67 953)
(10 331)
0
(11 108)
(1 781)
(5 188)
0
0
(3 266)
10 511
8 689
(5 356)
(4 810)
Gain/Loss on Disposition of Assets
(19)
(17)
(16)
(13)
(4)
(8)
4
10
7
0
0
(308)
(310)
(309)
(309)
(1)
(5)
(5)
(7)
0
(35)
0
0
0
(482)
0
0
0
13
0
0
0
(146)
0
0
0
(48)
0
0
0
(2 046)
0
0
0
498
26 684
24 127
23 920
23 919
(3 157)
(665)
(702)
(880)
(853)
(344)
1 705
1 961
2 620
41 809
49 924
44 162
43 825
4 191
(5 577)
Total Other Income
120
116
290
80
130
121
119
107
39
(362)
796
452
(1 560)
514
(1 943)
(2 104)
(886)
(3 052)
(2 310)
(5 622)
1 775
(42 092)
(57 730)
(43 868)
(61)
(27 157)
(10 551)
(18 980)
5 068
3 146
2 257
922
(602)
(49)
(19 655)
(22 104)
(17 157)
(21 316)
(411)
2 127
(3 924)
10 711
8 115
(3 696)
(2 374)
(51 894)
(47 892)
(35 637)
(8 580)
(16 525)
(19 695)
(21 616)
(14 497)
(7 301)
(3 447)
(2 386)
386
3 340
(1 353)
1 577
(3 696)
(12 992)
(96 010)
(107 911)
Pre-Tax Income
3 394
N/A
3 359
-1%
3 260
-3%
2 829
-13%
2 980
+5%
2 736
-8%
2 608
-5%
2 825
+8%
2 333
-17%
45 526
+1 852%
85 355
+87%
127 563
+49%
187 567
+47%
176 520
-6%
181 473
+3%
184 433
+2%
115 665
-37%
95 460
-17%
154 598
+62%
123 399
-20%
149 111
+21%
114 807
-23%
72 194
-37%
128 332
+78%
143 348
+12%
173 773
+21%
188 444
+8%
193 648
+3%
197 433
+2%
267 252
+35%
325 020
+22%
380 882
+17%
491 503
+29%
524 977
+7%
480 986
-8%
421 294
-12%
301 639
-28%
269 357
-11%
265 308
-2%
300 615
+13%
382 031
+27%
439 058
+15%
533 938
+22%
658 128
+23%
657 152
0%
779 198
+19%
756 324
-3%
715 932
-5%
738 623
+3%
605 856
-18%
680 801
+12%
707 527
+4%
626 173
-11%
706 752
+13%
663 791
-6%
729 364
+10%
671 096
-8%
482 484
-28%
396 983
-18%
292 349
-26%
576 117
+97%
751 928
+31%
700 158
-7%
899 850
+29%
Net Income
Tax Provision
(409)
(435)
(310)
(580)
(397)
(414)
(324)
(168)
(462)
(593)
(1 430)
(5 904)
(13 136)
(13 582)
(21 682)
(25 791)
(13 210)
(11 593)
(32 309)
(22 192)
(31 630)
(26 157)
367
(8 285)
(4 303)
(8 947)
(22 199)
(31 778)
(48 015)
(62 541)
(71 287)
(79 371)
(105 346)
(124 396)
(108 982)
(101 021)
(64 163)
(50 376)
(48 080)
(76 453)
(80 589)
(95 344)
(129 909)
(139 873)
(131 449)
(159 524)
(143 990)
(136 632)
(152 821)
(107 506)
(125 440)
(134 123)
(94 827)
(120 072)
(114 518)
(119 682)
(131 389)
(89 153)
(76 073)
(108 582)
(157 234)
(245 479)
(208 861)
(160 725)
Income from Continuing Operations
2 985
2 925
2 951
2 249
2 583
2 322
2 284
2 657
1 871
44 933
83 925
121 659
174 431
162 938
159 792
158 642
102 455
83 867
122 289
101 208
117 482
88 651
72 561
120 047
139 045
164 826
166 245
161 870
149 419
204 710
253 733
301 511
386 157
400 581
372 004
320 273
237 476
218 980
217 228
224 162
301 443
343 713
404 030
518 255
525 703
619 673
612 334
579 300
585 803
498 351
555 361
573 404
531 347
586 680
549 274
609 682
539 707
393 331
320 910
183 767
418 883
506 449
491 296
739 125
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(860)
(3 302)
(3 603)
(4 805)
(4 568)
(2 417)
(2 657)
7 385
7 119
7 110
7 169
9 539
11 102
9 933
6 950
(3 690)
(4 680)
(2 749)
2 226
8 279
9 500
7 951
6 281
(412)
(1 672)
(1 101)
(6 073)
(7 943)
(11 196)
(14 719)
(14 523)
(16 315)
(15 421)
(11 992)
(7 236)
(4 731)
(3 900)
(6 658)
(5 887)
(4 059)
(505)
2 420
3 330
3 808
2 470
782
(1 290)
Net Income (Common)
2 985
N/A
2 925
-2%
2 951
+1%
2 249
-24%
2 583
+15%
2 322
-10%
2 284
-2%
2 657
+16%
1 871
-30%
44 933
+2 302%
83 925
+87%
121 659
+45%
174 431
+43%
162 938
-7%
159 792
-2%
158 642
-1%
102 455
-35%
83 007
-19%
118 987
+43%
97 604
-18%
112 676
+15%
84 083
-25%
70 144
-17%
117 390
+67%
146 430
+25%
171 945
+17%
173 356
+1%
169 039
-2%
158 958
-6%
215 812
+36%
263 666
+22%
308 461
+17%
382 467
+24%
395 901
+4%
369 255
-7%
322 499
-13%
245 755
-24%
228 480
-7%
225 180
-1%
230 443
+2%
301 030
+31%
342 041
+14%
402 929
+18%
512 182
+27%
517 760
+1%
608 477
+18%
596 664
-2%
562 252
-6%
579 465
+3%
502 337
-13%
559 474
+11%
589 890
+5%
537 836
-9%
584 569
+9%
548 659
-6%
603 795
+10%
535 648
-11%
392 826
-27%
323 331
-18%
187 097
-42%
422 692
+126%
508 918
+20%
492 078
-3%
737 835
+50%
EPS (Diluted)
670.96
N/A
657.34
-2%
663.17
+1%
353.8
-47%
483
+37%
365.33
-24%
360.78
-1%
424.92
+18%
293.94
-31%
298.45
+2%
557.97
+87%
809.6
+45%
1 182.03
+46%
1 105.45
-6%
1 073.42
-3%
1 028.88
-4%
701.59
-32%
549.03
-22%
756.87
+38%
657.86
-13%
758.03
+15%
524.67
-31%
449.46
-14%
735.85
+64%
982.66
+34%
1 093.55
+11%
1 095.56
+0%
1 067.7
-3%
1 035.32
-3%
1 359.48
+31%
1 666.25
+23%
1 947.66
+17%
2 365.14
+21%
2 485.96
+5%
2 318.88
-7%
2 024.53
-13%
1 543.84
-24%
1 441.55
-7%
1 421.23
-1%
1 425.99
+0%
1 955.54
+37%
2 116.98
+8%
2 489.21
+18%
3 156.97
+27%
3 260.59
+3%
3 824.89
+17%
3 753.82
-2%
3 537.32
-6%
3 791.88
+7%
3 180.74
-16%
3 559.4
+12%
3 764.13
+6%
3 560.78
-5%
3 739.85
+5%
3 520.9
-6%
3 891.39
+11%
3 436.82
-12%
1 733.28
-50%
1 431
-17%
831.16
-42%
1 969.23
+137%
2 381.36
+21%
2 224.53
-7%
3 363.62
+51%

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 302,000+ 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.