Koas Co Ltd
KRX:071950

Watchlist Manager
Koas Co Ltd Logo
Koas Co Ltd
KRX:071950
Watchlist
Price: 3 135 KRW 3.13% Market Closed
Market Cap: 35.7B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-37%
5Y
-34%
10Y
-31%
Operating Income
+
3Y
-87%
5Y
-
10Y
-
Net Income
+
3Y
-198%
5Y
-
10Y
-

Earnings Waterfall
Koas Co Ltd

Revenue
70.3B KRW
Cost of Revenue
-60.6B KRW
Gross Profit
9.7B KRW
Operating Expenses
-19B KRW
Operating Income
-9.3B KRW
Other Expenses
-7.7B KRW
Net Income
-17B KRW

Income Statement
Koas Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
2 580
2 390
2 343
2 283
2 038
1 924
1 653
1 525
1 405
1 260
1 210
1 135
1 059
991
930
869
1 514
1 650
1 805
1 986
1 506
1 529
1 541
1 523
1 521
1 499
1 455
1 386
1 342
1 251
1 182
1 117
980
906
828
813
850
913
1 076
1 265
1 516
1 747
1 914
2 032
2 100
2 211
2 213
2 416
3 035
3 587
0
Revenue
76 690
N/A
77 087
+1%
75 381
-2%
76 512
+2%
88 206
+15%
89 581
+2%
94 196
+5%
99 772
+6%
98 866
-1%
101 274
+2%
101 269
0%
99 698
-2%
96 543
-3%
94 428
-2%
94 075
0%
94 898
+1%
97 115
+2%
103 118
+6%
106 608
+3%
110 665
+4%
114 066
+3%
109 963
-4%
110 901
+1%
105 456
-5%
108 592
+3%
114 771
+6%
112 314
-2%
114 849
+2%
112 874
-2%
107 400
-5%
107 071
0%
103 227
-4%
98 215
-5%
99 579
+1%
98 743
-1%
104 204
+6%
110 770
+6%
111 012
+0%
112 230
+1%
107 324
-4%
97 886
-9%
89 831
-8%
80 905
-10%
76 952
-5%
73 746
-4%
74 730
+1%
75 772
+1%
78 090
+3%
77 952
0%
74 664
-4%
70 273
-6%
Gross Profit
Cost of Revenue
(53 470)
(53 512)
(52 645)
(52 786)
(65 357)
(64 328)
(68 032)
(72 469)
(68 264)
(71 305)
(70 296)
(68 128)
(72 917)
(71 134)
(71 068)
(71 355)
(65 675)
(69 760)
(71 944)
(75 523)
(77 308)
(73 414)
(74 258)
(70 200)
(79 586)
(86 189)
(85 468)
(88 381)
(80 871)
(76 819)
(77 001)
(75 972)
(72 535)
(73 924)
(73 009)
(78 157)
(87 532)
(88 494)
(90 111)
(84 500)
(74 295)
(66 679)
(60 178)
(56 338)
(54 561)
(54 641)
(55 507)
(59 898)
(63 790)
(63 275)
(60 584)
Gross Profit
23 220
N/A
23 575
+2%
22 737
-4%
23 727
+4%
22 849
-4%
25 254
+11%
26 164
+4%
27 303
+4%
30 601
+12%
29 969
-2%
30 974
+3%
31 571
+2%
23 626
-25%
23 295
-1%
23 008
-1%
23 544
+2%
31 439
+34%
33 359
+6%
34 664
+4%
35 141
+1%
36 759
+5%
36 548
-1%
36 641
+0%
35 255
-4%
29 006
-18%
28 580
-1%
26 844
-6%
26 466
-1%
32 003
+21%
30 579
-4%
30 069
-2%
27 253
-9%
25 680
-6%
25 654
0%
25 733
+0%
26 048
+1%
23 238
-11%
22 519
-3%
22 119
-2%
22 824
+3%
23 591
+3%
23 152
-2%
20 727
-10%
20 614
-1%
19 185
-7%
20 089
+5%
20 265
+1%
18 192
-10%
14 162
-22%
11 389
-20%
9 688
-15%
Operating Income
Operating Expenses
(20 612)
(21 117)
(20 704)
(21 415)
(22 478)
(24 405)
(25 343)
(26 836)
(28 542)
(28 923)
(29 365)
(29 896)
(31 459)
(31 316)
(33 092)
(33 684)
(34 932)
(36 281)
(36 003)
(36 427)
(36 099)
(36 768)
(37 088)
(36 266)
(27 774)
(26 719)
(23 829)
(22 844)
(28 922)
(27 889)
(28 948)
(28 737)
(27 841)
(27 666)
(27 172)
(27 452)
(27 904)
(27 531)
(27 104)
(25 882)
(24 296)
(23 278)
(22 405)
(22 188)
(22 219)
(24 238)
(22 555)
(22 368)
(21 407)
(19 733)
(19 003)
Selling, General & Administrative
(19 555)
(20 037)
(19 599)
(20 284)
(21 336)
(23 021)
(23 981)
(25 372)
(27 267)
(27 597)
(27 923)
(28 439)
(29 896)
(29 674)
(31 407)
(31 912)
(33 095)
(33 996)
(34 152)
(34 456)
(34 365)
(34 998)
(35 199)
(34 343)
(25 758)
(24 753)
(21 902)
(20 949)
(26 753)
(25 674)
(26 602)
(26 255)
(25 637)
(25 406)
(24 826)
(24 923)
(25 223)
(24 863)
(24 619)
(23 716)
(22 340)
(21 504)
(20 811)
(20 699)
(20 810)
(21 824)
(21 165)
(21 123)
(20 247)
(18 320)
(18 022)
Research & Development
(820)
(873)
(916)
(957)
(994)
(994)
(963)
(1 058)
(1 096)
(1 133)
(1 233)
(1 231)
(1 316)
(1 388)
(1 428)
(1 520)
(1 580)
(1 608)
(1 569)
(1 477)
(1 404)
(1 411)
(1 506)
(1 526)
(1 610)
(1 559)
(1 519)
(1 482)
(1 336)
(1 270)
(1 266)
(1 302)
(1 329)
(1 442)
(1 546)
(1 704)
(1 768)
(1 734)
(1 532)
(1 257)
(1 131)
(1 044)
(962)
(879)
(821)
(720)
(814)
(700)
(626)
(618)
(482)
Depreciation & Amortization
(236)
(206)
(189)
(175)
(147)
(150)
(158)
(165)
(179)
(194)
(211)
(228)
(246)
(255)
(258)
(254)
(257)
(262)
(277)
(305)
(330)
(357)
(380)
(396)
(406)
(406)
(408)
(413)
(833)
(947)
(1 082)
(1 181)
(874)
(880)
(861)
(887)
(913)
(933)
(952)
(909)
(825)
(743)
(645)
(611)
(588)
(615)
(576)
(546)
(534)
(477)
(500)
Other Operating Expenses
0
0
0
0
0
(240)
(241)
(241)
0
0
0
0
0
0
0
0
0
(415)
(5)
(189)
0
0
(3)
0
0
0
0
0
0
0
0
0
0
61
61
61
0
0
0
0
0
12
12
0
0
(1 079)
0
0
0
(319)
0
Operating Income
2 608
N/A
2 459
-6%
2 033
-17%
2 311
+14%
371
-84%
848
+129%
821
-3%
466
-43%
2 060
+342%
1 044
-49%
1 606
+54%
1 673
+4%
(7 833)
N/A
(8 022)
-2%
(10 085)
-26%
(10 141)
-1%
(3 492)
+66%
(2 923)
+16%
(1 339)
+54%
(1 285)
+4%
659
N/A
(219)
N/A
(446)
-104%
(1 011)
-127%
1 232
N/A
1 862
+51%
3 017
+62%
3 623
+20%
3 081
-15%
2 689
-13%
1 119
-58%
(1 484)
N/A
(2 161)
-46%
(2 011)
+7%
(1 438)
+28%
(1 405)
+2%
(4 666)
-232%
(5 012)
-7%
(4 985)
+1%
(3 058)
+39%
(705)
+77%
(126)
+82%
(1 678)
-1 234%
(1 575)
+6%
(3 034)
-93%
(4 149)
-37%
(2 290)
+45%
(4 176)
-82%
(7 245)
-73%
(8 344)
-15%
(9 315)
-12%
Pre-Tax Income
Interest Income Expense
(2 482)
(2 307)
(2 267)
(2 207)
(1 972)
(1 926)
(1 652)
(1 508)
(1 389)
(1 239)
(1 170)
(1 079)
(1 019)
(953)
(899)
(865)
(1 486)
(1 654)
(1 801)
(1 947)
(1 578)
(1 569)
(1 578)
(1 586)
(1 493)
(1 457)
(1 425)
(1 312)
(964)
(819)
(720)
(672)
(850)
(767)
(680)
(590)
(580)
(644)
(805)
(1 050)
(1 375)
(1 673)
(1 869)
(2 014)
(2 028)
(2 112)
(2 104)
(2 042)
(1 665)
(2 117)
(7 291)
Non-Reccuring Items
0
0
0
0
(240)
0
0
0
0
0
0
0
(262)
(262)
(673)
(491)
(417)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
60
0
0
0
0
0
0
12
12
0
0
0
(1 079)
0
(1 066)
(1 066)
(319)
0
(331)
Gain/Loss on Disposition of Assets
9
9
0
0
0
0
1
0
1
0
0
0
(100)
(100)
(119)
(119)
(19)
(30)
(11)
0
(45)
0
0
0
0
0
5
(5)
187
0
0
196
7
0
0
0
9
0
47
(25)
(35)
(33)
(83)
(4)
(4)
(5)
0
0
(2)
19
(85)
Total Other Income
208
106
617
556
(8 138)
(8 138)
(8 650)
(8 479)
2
181
(32)
(135)
(384)
(331)
(1 035)
(1 185)
(374)
(428)
690
928
529
534
546
537
217
207
102
(43)
(31)
191
629
882
1 134
1 089
680
328
(37)
(56)
(61)
(40)
423
421
415
387
317
310
331
380
483
347
329
Pre-Tax Income
343
N/A
265
-23%
383
+45%
658
+72%
(9 979)
N/A
(9 216)
+8%
(9 479)
-3%
(9 519)
0%
674
N/A
(12)
N/A
404
N/A
459
+14%
(9 597)
N/A
(9 668)
-1%
(12 812)
-33%
(12 802)
+0%
(5 787)
+55%
(5 034)
+13%
(2 459)
+51%
(2 304)
+6%
(434)
+81%
(1 254)
-189%
(1 478)
-18%
(2 060)
-39%
(44)
+98%
613
N/A
1 700
+177%
2 264
+33%
2 273
+0%
2 061
-9%
1 028
-50%
(1 079)
N/A
(1 811)
-68%
(1 689)
+7%
(1 439)
+15%
(1 666)
-16%
(5 275)
-217%
(5 712)
-8%
(5 805)
-2%
(4 162)
+28%
(1 679)
+60%
(1 411)
+16%
(3 216)
-128%
(3 205)
+0%
(5 828)
-82%
(5 956)
-2%
(5 129)
+14%
(6 903)
-35%
(8 747)
-27%
(10 095)
-15%
(16 692)
-65%
Net Income
Tax Provision
(3)
70
106
(7)
1 899
1 280
1 541
1 579
(84)
476
103
(36)
(1 273)
(1 302)
(1 294)
(1 290)
(1 921)
(2 018)
(1 922)
(1 807)
(123)
31
49
(24)
(80)
(83)
(198)
(198)
(153)
(201)
22
18
68
96
38
72
30
94
84
97
16
(70)
(80)
(120)
(863)
(818)
(899)
(956)
(188)
(220)
(448)
Income from Continuing Operations
340
335
490
652
(8 080)
(7 937)
(7 940)
(7 942)
590
464
508
425
(10 870)
(10 968)
(14 105)
(14 092)
(7 708)
(7 052)
(4 381)
(4 112)
(557)
(1 223)
(1 429)
(2 083)
(124)
529
1 501
2 065
2 120
1 861
1 050
(1 060)
(1 743)
(1 594)
(1 401)
(1 595)
(5 245)
(5 618)
(5 720)
(4 065)
(1 663)
(1 481)
(3 296)
(3 326)
(6 691)
(6 774)
(6 029)
(7 859)
(8 935)
(10 315)
(17 140)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
81
81
85
121
61
61
32
(127)
(194)
(199)
(255)
(79)
(28)
(16)
88
95
46
59
22
(10)
78
0
(27)
(5)
(92)
(39)
32
(98)
(247)
(411)
(459)
(432)
(183)
84
29
62
65
75
116
Net Income (Common)
340
N/A
335
-1%
490
+46%
652
+33%
(8 080)
N/A
(7 937)
+2%
(7 940)
0%
(7 942)
0%
590
N/A
464
-21%
508
+9%
425
-16%
(10 790)
N/A
(10 887)
-1%
(14 020)
-29%
(13 971)
+0%
(7 648)
+45%
(6 991)
+9%
(4 348)
+38%
(4 238)
+3%
(751)
+82%
(1 421)
-89%
(1 684)
-19%
(2 162)
-28%
(153)
+93%
513
N/A
1 589
+210%
2 160
+36%
2 166
+0%
1 920
-11%
1 072
-44%
(1 070)
N/A
(1 665)
-56%
(1 586)
+5%
(1 421)
+10%
(1 593)
-12%
(5 358)
-236%
(5 678)
-6%
(5 709)
-1%
(4 183)
+27%
(1 910)
+54%
(1 892)
+1%
(3 755)
-98%
(3 757)
0%
(6 874)
-83%
(6 690)
+3%
(6 000)
+10%
(7 797)
-30%
(8 869)
-14%
(10 240)
-15%
(17 024)
-66%
EPS (Diluted)
16.19
N/A
14.56
-10%
21.3
+46%
27.16
+28%
-336.66
N/A
-283.46
+16%
-273.79
+3%
-273.86
0%
20.34
N/A
17.18
-16%
16.93
-1%
14.16
-16%
-372.06
N/A
-362.9
+2%
-452.25
-25%
-450.67
+0%
-246.7
+45%
-225.51
+9%
-140.25
+38%
-136.7
+3%
-24.22
+82%
-45.83
-89%
-54.32
-19%
-69.74
-28%
-4.94
+93%
16.54
N/A
51.25
+210%
69.67
+36%
69.87
+0%
61.93
-11%
34.58
-44%
-34.51
N/A
-53.7
-56%
-51.32
+4%
-45.97
+10%
-51.54
-12%
-1 733.63
-3 264%
-183.69
+89%
-184.71
-1%
-135.34
+27%
-617.98
-357%
-61.22
+90%
-121.48
-98%
-121.57
0%
-2 224.17
-1 730%
-2 164.56
+3%
-1 941.28
+10%
-3 429.79
-77%
-2 788.21
+19%
-3 113.55
-12%
-5 176.07
-66%

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 308,100+ 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

© 2026 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.