First Time Loading...
S

STX Engine Co Ltd
KRX:077970

Watchlist Manager
STX Engine Co Ltd
KRX:077970
Watchlist
Price: 13 290 KRW 1.06% Market Closed
Updated: Jun 1, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

607.6B
+11%
Revenue
Growth Rates:
1 Year
+24%
3 Years
+17%
5 Years
+34%
7 Years
+3%
10 Years
-19%
-24B
+14%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-412%
10 Years
+78%
-24.6B
+12%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-199%
7 Years
+43%
10 Years
+96%

Earnings Waterfall
STX Engine Co Ltd

Revenue
607.6B KRW
Cost of Revenue
-565.6B KRW
Gross Profit
42B KRW
Operating Expenses
-66B KRW
Operating Income
-24B KRW
Other Expenses
-595.8m KRW
Net Income
-24.6B KRW

Income Statement
STX Engine Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
751 014
N/A
602 203
-20%
705 047
+17%
629 749
-11%
620 031
-2%
612 713
-1%
710 986
+16%
714 166
+0%
758 911
+6%
742 053
-2%
633 303
-15%
631 896
0%
590 959
-6%
588 472
0%
529 846
-10%
526 960
-1%
478 648
-9%
456 145
-5%
467 832
+3%
446 823
-4%
454 193
+2%
470 745
+4%
577 328
+23%
622 163
+8%
705 199
+13%
707 755
+0%
610 608
-14%
588 630
-4%
520 311
-12%
570 054
+10%
586 695
+3%
589 455
+0%
591 207
+0%
522 472
-12%
493 455
-6%
507 875
+3%
488 056
-4%
520 548
+7%
544 022
+5%
549 085
+1%
607 606
+11%
Gross Profit
Cost of Revenue
(704 910)
(579 019)
(686 137)
(606 202)
(590 858)
(583 158)
(671 450)
(671 738)
(708 572)
(692 212)
(583 135)
(581 305)
(546 611)
(548 884)
(481 050)
(476 301)
(431 218)
(404 332)
(421 518)
(405 360)
(413 173)
(424 121)
(503 346)
(538 429)
(609 345)
(611 638)
(544 086)
(527 526)
(468 886)
(521 223)
(531 532)
(541 385)
(547 082)
(477 382)
(452 221)
(461 993)
(442 335)
(473 157)
(507 139)
(511 821)
(565 570)
Gross Profit
46 105
N/A
23 184
-50%
18 910
-18%
23 547
+25%
29 173
+24%
29 555
+1%
39 536
+34%
42 427
+7%
50 338
+19%
49 840
-1%
50 168
+1%
50 591
+1%
44 348
-12%
39 588
-11%
48 796
+23%
50 659
+4%
47 430
-6%
51 813
+9%
46 314
-11%
41 463
-10%
41 020
-1%
46 624
+14%
73 982
+59%
83 734
+13%
95 854
+14%
96 117
+0%
66 522
-31%
61 104
-8%
51 425
-16%
48 831
-5%
55 163
+13%
48 071
-13%
44 125
-8%
45 091
+2%
41 235
-9%
45 882
+11%
45 721
0%
47 391
+4%
36 882
-22%
37 264
+1%
42 036
+13%
Operating Income
Operating Expenses
(157 584)
(146 261)
(220 546)
(214 858)
(128 592)
(165 463)
(32 229)
(33 812)
7 256
5 400
(45 123)
(41 379)
(49 039)
(53 353)
(44 680)
(48 385)
(40 048)
(38 831)
(36 276)
(33 307)
(36 222)
(39 320)
(42 646)
(31 766)
(28 242)
(27 654)
(36 481)
(36 139)
(40 284)
(38 913)
(40 820)
(53 607)
(53 431)
(52 459)
(37 590)
(39 055)
(39 490)
(43 120)
(45 698)
(65 080)
(66 035)
Selling, General & Administrative
(147 374)
(135 722)
(214 036)
(208 169)
(122 341)
(114 288)
(28 161)
(29 800)
(28 802)
(30 818)
(41 675)
(38 106)
(45 809)
(48 808)
(39 361)
(43 032)
(34 542)
(34 350)
(33 647)
(30 885)
(34 251)
(37 036)
(36 998)
(39 534)
(35 312)
(34 349)
(31 725)
(31 244)
(35 043)
(33 777)
(36 262)
(36 862)
(36 922)
(36 035)
(32 538)
(33 830)
(33 704)
(37 023)
(40 338)
(39 380)
(40 844)
Research & Development
(4 150)
(4 231)
(2 592)
(2 487)
(2 384)
(2 052)
(1 433)
(1 502)
(1 394)
(1 460)
(1 559)
(1 507)
(1 568)
(2 527)
(3 681)
(3 526)
(3 499)
(2 407)
(723)
(902)
0
(1 113)
(4 540)
(4 656)
(5 058)
(5 078)
(2 251)
(2 371)
(2 650)
(2 499)
(1 948)
(1 836)
(1 642)
(1 594)
(2 525)
(2 783)
(3 413)
(3 794)
(3 052)
(3 828)
(3 500)
Depreciation & Amortization
(6 060)
(6 308)
(3 918)
(4 201)
(3 867)
(3 838)
(2 635)
(2 510)
(2 362)
(2 136)
(1 889)
(1 763)
(1 660)
(1 625)
(1 637)
(1 826)
(2 006)
(2 073)
(1 905)
(1 559)
(1 264)
(1 073)
(1 108)
(1 479)
(1 775)
(2 130)
(2 504)
(2 524)
(2 591)
(2 636)
(2 610)
(2 620)
(2 578)
(2 541)
(2 527)
(2 442)
(2 373)
(2 303)
(2 309)
(2 095)
(1 914)
Other Operating Expenses
0
0
0
0
0
(45 285)
0
0
39 814
39 814
0
(3)
0
(393)
0
0
0
0
0
39
(707)
(98)
0
13 903
13 903
13 903
0
0
0
0
0
(12 289)
(12 289)
(12 288)
0
0
0
0
0
(19 777)
(19 777)
Operating Income
(111 479)
N/A
(123 077)
-10%
(201 636)
-64%
(191 311)
+5%
(99 419)
+48%
(135 908)
-37%
7 307
N/A
8 616
+18%
57 595
+568%
55 241
-4%
5 045
-91%
9 212
+83%
(4 691)
N/A
(13 765)
-193%
4 116
N/A
2 274
-45%
7 382
+225%
12 982
+76%
10 038
-23%
8 156
-19%
4 798
-41%
7 304
+52%
31 337
+329%
51 969
+66%
67 613
+30%
68 464
+1%
30 041
-56%
24 965
-17%
11 141
-55%
9 918
-11%
14 343
+45%
(5 536)
N/A
(9 306)
-68%
(7 368)
+21%
3 644
N/A
6 827
+87%
6 231
-9%
4 271
-31%
(8 816)
N/A
(27 816)
-216%
(24 000)
+14%
Pre-Tax Income
Interest Income Expense
(181 996)
(178 230)
(140 435)
(135 649)
(36 364)
(35 492)
(29 860)
(11 428)
(40 997)
(61 769)
(32 652)
(42 797)
(34 479)
6 873
(18 990)
(15 808)
(20 936)
(36 111)
(20 328)
(24 013)
(14 554)
(9 257)
(20 657)
(19 559)
(24 375)
(23 637)
(13 240)
(16 606)
(13 275)
(16 331)
(15 183)
(10 760)
(10 368)
(7 482)
(6 567)
(5 678)
(4 558)
(5 361)
(4 525)
(6 254)
(7 631)
Non-Reccuring Items
(105 675)
(115 360)
(152 076)
(12 592)
(50 604)
0
(49 159)
36 464
0
0
58 566
0
(392)
0
10 151
9 554
10 136
10 083
(558)
0
0
0
13 903
0
0
0
0
0
0
0
(12 288)
0
0
0
0
0
0
(5 462)
(19 777)
0
0
Gain/Loss on Disposition of Assets
172 760
168 313
157 816
152 446
27 982
23 178
(3 506)
(3 476)
(3 474)
(3 476)
3 368
3 368
3 363
3 327
(30)
5
7
(8)
(53)
(89)
(91)
(45)
(56)
(57)
(58)
(1 668)
(1 665)
(1 665)
(1 662)
(52)
221
220
358
504
283
278
139
(7)
(14)
(6)
44
Total Other Income
(143 552)
(138 344)
(193 690)
(191 314)
(66 009)
(64 870)
17 952
16 794
18 923
18 883
1 449
1 009
(10 773)
(11 102)
(13 980)
(11 204)
(2 257)
92
2 112
(620)
1 205
(1 040)
(353)
(39)
501
702
(927)
(1 121)
(1 525)
(127)
30 141
29 992
29 845
28 786
551
398
(210)
(721)
4 721
5 380
6 567
Pre-Tax Income
(369 944)
N/A
(386 699)
-5%
(530 022)
-37%
(378 419)
+29%
(224 412)
+41%
(213 092)
+5%
(57 265)
+73%
46 971
N/A
32 047
-32%
8 878
-72%
35 777
+303%
(29 208)
N/A
(46 971)
-61%
(14 666)
+69%
(18 733)
-28%
(15 178)
+19%
(5 668)
+63%
(12 962)
-129%
(8 788)
+32%
(16 566)
-89%
(8 642)
+48%
(3 038)
+65%
24 174
N/A
32 314
+34%
43 681
+35%
43 861
+0%
14 210
-68%
5 574
-61%
(5 320)
N/A
(6 592)
-24%
17 234
N/A
13 915
-19%
10 529
-24%
14 441
+37%
(2 090)
N/A
1 825
N/A
1 601
-12%
(7 280)
N/A
(28 410)
-290%
(28 695)
-1%
(25 021)
+13%
Net Income
Tax Provision
37 008
34 822
20 904
(5 395)
(4 146)
(825)
(17 136)
(35 663)
(18 134)
(18 787)
664
20 484
4 063
(8 487)
(9 218)
(10 338)
(8 303)
7 902
2 097
4 050
425
(4 784)
3 725
2 695
3 178
5 518
6 168
8 593
8 240
6 572
3 413
2 278
2 720
3 060
3 095
358
603
999
1 727
1 797
1 369
Income from Continuing Operations
(332 935)
(351 877)
(509 118)
(383 815)
(228 559)
(213 919)
(74 402)
11 308
13 914
(9 907)
36 440
(8 723)
(42 908)
(23 153)
(27 951)
(25 516)
(13 971)
(5 060)
(6 691)
(12 516)
(8 217)
(7 822)
27 899
35 009
46 859
49 379
20 377
14 166
2 919
(21)
20 647
16 193
13 249
17 501
1 005
2 183
2 204
(6 281)
(26 683)
(26 898)
(23 652)
Income to Minority Interest
0
(4 501)
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)
(579 065)
N/A
(611 029)
-6%
(833 239)
-36%
(683 805)
+18%
(325 292)
+52%
(300 712)
+8%
(74 402)
+75%
11 308
N/A
13 914
+23%
(9 907)
N/A
36 440
N/A
(8 723)
N/A
(42 908)
-392%
(23 153)
+46%
(27 951)
-21%
(25 516)
+9%
(13 971)
+45%
(5 060)
+64%
(6 691)
-32%
(12 516)
-87%
(8 217)
+34%
(7 822)
+5%
27 899
N/A
35 010
+25%
46 859
+34%
49 379
+5%
19 434
-61%
13 222
-32%
1 976
-85%
(964)
N/A
19 704
N/A
15 250
-23%
12 072
-21%
16 088
+33%
62
-100%
1 475
+2 287%
1 730
+17%
(6 519)
N/A
(27 626)
-324%
(27 842)
-1%
(24 595)
+12%
EPS (Diluted)
-144 766.25
N/A
-152 757.25
-6%
-208 309.75
-36%
-113 967.5
+45%
-54 215.33
+52%
-50 118.66
+8%
-12 400.33
+75%
942.33
N/A
496.92
-47%
-430.73
N/A
1 457.6
N/A
-311.53
N/A
-1 865.56
-499%
-1 006.65
+46%
-1 215.28
-21%
-1 109.38
+9%
-607.44
+45%
-220
+64%
-290.93
-32%
-544.19
-87%
-357.26
+34%
-340.08
+5%
1 213.01
N/A
1 000.28
-18%
1 338.82
+34%
1 410.82
+5%
485.85
-66%
472.21
-3%
49.4
-90%
-34.42
N/A
492.6
N/A
586.53
+19%
437.92
-25%
452.73
+3%
2.23
-100%
64.11
+2 775%
75.2
+17%
-244.77
N/A
-999.26
-308%
-1 084.56
-9%
-1 069.38
+1%

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 142,600+ 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.