S
Sewon E&C Co Ltd
KRX:091090
Sewon E&C Co Ltd
KRX:091090
Price:
121
KRW
-11.03%
Market Cap:
₩6.4B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
S
|
Sewon E&C Co Ltd
KRX:091090
|
KR |
|
B
|
Brill Shoe Industries Ltd
TASE:BRIL
|
IL |
|
Burford Capital Ltd
NYSE:BUR
|
GG |
Income Statement
Earnings Waterfall
Sewon E&C Co Ltd
Sewon E&C Co Ltd
Income Statement
Sewon E&C Co Ltd
Sewon E&C Co Ltd
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 |
10 360
|
7 900
|
10 199
|
9 480
|
8 712
|
8 275
|
7 974
|
8 153
|
8 313
|
8 315
|
8 274
|
8 029
|
7 935
|
7 568
|
7 500
|
6 974
|
6 392
|
6 020
|
5 495
|
5 411
|
5 410
|
5 330
|
5 305
|
5 259
|
5 236
|
5 262
|
5 246
|
5 961
|
6 564
|
7 251
|
7 503
|
7 135
|
7 017
|
6 321
|
0
|
0
|
7 470
|
1 953
|
3 880
|
5 812
|
7 797
|
7 655
|
8 471
|
9 915
|
10 090
|
10 311
|
9 608
|
8 255
|
8 270
|
0
|
0
|
|
| Revenue |
285 814
N/A
|
263 729
-8%
|
237 765
-10%
|
218 772
-8%
|
185 381
-15%
|
177 086
-4%
|
171 547
-3%
|
179 967
+5%
|
202 012
+12%
|
220 180
+9%
|
241 160
+10%
|
267 175
+11%
|
275 283
+3%
|
286 657
+4%
|
285 916
0%
|
252 303
-12%
|
222 174
-12%
|
194 088
-13%
|
173 200
-11%
|
164 936
-5%
|
158 138
-4%
|
143 453
-9%
|
136 261
-5%
|
135 674
0%
|
133 830
-1%
|
140 353
+5%
|
163 555
+17%
|
164 400
+1%
|
181 937
+11%
|
183 375
+1%
|
157 219
-14%
|
146 600
-7%
|
109 855
-25%
|
96 223
-12%
|
104 395
+8%
|
95 240
-9%
|
83 150
-13%
|
107 576
+29%
|
96 795
-10%
|
114 792
+19%
|
126 627
+10%
|
140 254
+11%
|
161 070
+15%
|
164 852
+2%
|
130 624
-21%
|
114 421
-12%
|
134 058
+17%
|
117 519
-12%
|
141 070
+20%
|
142 863
+1%
|
88 558
-38%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(254 174)
|
(236 792)
|
(215 249)
|
(200 819)
|
(173 767)
|
(169 684)
|
(168 021)
|
(173 757)
|
(186 783)
|
(199 224)
|
(213 942)
|
(237 194)
|
(249 210)
|
(260 243)
|
(261 567)
|
(233 513)
|
(205 311)
|
(179 259)
|
(159 415)
|
(152 278)
|
(144 928)
|
(131 065)
|
(128 505)
|
(126 654)
|
(125 152)
|
(131 392)
|
(149 497)
|
(150 825)
|
(162 487)
|
(162 084)
|
(135 966)
|
(125 298)
|
(98 534)
|
(89 870)
|
(100 009)
|
(94 031)
|
(80 029)
|
(101 697)
|
(90 777)
|
(104 249)
|
(110 170)
|
(126 082)
|
(147 125)
|
(152 478)
|
(125 461)
|
(112 535)
|
(127 682)
|
(115 016)
|
(141 869)
|
(130 969)
|
(84 399)
|
|
| Gross Profit |
31 640
N/A
|
26 938
-15%
|
22 517
-16%
|
17 954
-20%
|
11 614
-35%
|
7 400
-36%
|
3 523
-52%
|
6 207
+76%
|
15 230
+145%
|
20 954
+38%
|
27 217
+30%
|
29 980
+10%
|
26 073
-13%
|
26 414
+1%
|
24 349
-8%
|
18 790
-23%
|
16 863
-10%
|
14 829
-12%
|
13 785
-7%
|
12 659
-8%
|
13 210
+4%
|
12 391
-6%
|
7 759
-37%
|
9 022
+16%
|
8 678
-4%
|
8 962
+3%
|
14 060
+57%
|
13 577
-3%
|
19 450
+43%
|
21 293
+9%
|
21 254
0%
|
21 302
+0%
|
11 321
-47%
|
6 353
-44%
|
4 386
-31%
|
1 210
-72%
|
3 121
+158%
|
5 879
+88%
|
6 018
+2%
|
10 543
+75%
|
16 457
+56%
|
14 172
-14%
|
13 945
-2%
|
12 374
-11%
|
5 163
-58%
|
1 886
-63%
|
6 376
+238%
|
2 504
-61%
|
(799)
N/A
|
11 894
N/A
|
4 160
-65%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(22 330)
|
(21 206)
|
(21 326)
|
(21 836)
|
(24 160)
|
(25 882)
|
(26 129)
|
(25 934)
|
(28 690)
|
(28 164)
|
(27 819)
|
(28 363)
|
(25 177)
|
(24 940)
|
(23 446)
|
(20 298)
|
(16 968)
|
(16 119)
|
(15 404)
|
(6 706)
|
(9 429)
|
(5 991)
|
(9 813)
|
(16 401)
|
(18 402)
|
(19 687)
|
(18 754)
|
(19 961)
|
(17 863)
|
(18 395)
|
(20 320)
|
(20 156)
|
(17 283)
|
(17 480)
|
(25 507)
|
(23 030)
|
(12 756)
|
(17 148)
|
(14 338)
|
(15 908)
|
(14 639)
|
(13 830)
|
(11 874)
|
(10 752)
|
(11 237)
|
(18 210)
|
(11 242)
|
(14 083)
|
(13 193)
|
(13 835)
|
(12 499)
|
|
| Selling, General & Administrative |
(19 109)
|
(18 108)
|
(18 037)
|
(18 215)
|
(20 568)
|
(21 910)
|
(21 934)
|
(21 643)
|
(24 694)
|
(24 006)
|
(23 872)
|
(24 552)
|
(21 302)
|
(20 962)
|
(20 054)
|
(17 862)
|
(14 839)
|
(14 529)
|
(13 792)
|
(7 931)
|
(7 996)
|
(7 735)
|
(8 075)
|
(14 174)
|
(15 699)
|
(15 643)
|
(15 556)
|
(15 654)
|
(14 720)
|
(15 050)
|
(15 297)
|
(15 113)
|
(13 998)
|
(14 123)
|
(16 263)
|
(14 981)
|
(10 361)
|
(15 086)
|
(13 234)
|
(13 987)
|
(13 061)
|
(12 122)
|
(10 454)
|
(9 484)
|
(10 056)
|
(9 688)
|
(10 183)
|
(11 199)
|
(12 167)
|
(12 935)
|
(11 727)
|
|
| Research & Development |
(2 770)
|
(2 877)
|
(2 963)
|
(3 132)
|
(2 251)
|
(3 151)
|
(3 531)
|
(3 623)
|
(2 827)
|
(3 716)
|
(3 455)
|
(3 384)
|
(2 928)
|
(3 352)
|
(2 873)
|
(1 924)
|
(1 426)
|
(1 426)
|
(1 470)
|
(1 783)
|
(990)
|
(1 286)
|
(1 252)
|
(1 404)
|
(1 302)
|
(1 894)
|
(2 208)
|
(2 506)
|
(2 397)
|
(2 843)
|
(2 879)
|
(2 823)
|
(2 401)
|
(2 891)
|
(3 700)
|
0
|
(1 653)
|
(2 339)
|
(1 093)
|
(1 272)
|
(679)
|
(837)
|
(834)
|
(887)
|
(873)
|
(920)
|
(888)
|
(828)
|
(758)
|
(695)
|
(604)
|
|
| Depreciation & Amortization |
(451)
|
0
|
(328)
|
(327)
|
(1 340)
|
(434)
|
(437)
|
(443)
|
(1 170)
|
(442)
|
(494)
|
(428)
|
(947)
|
(430)
|
(322)
|
(315)
|
(702)
|
(165)
|
(144)
|
(131)
|
(443)
|
(108)
|
(487)
|
(822)
|
(1 401)
|
(1 141)
|
(988)
|
(657)
|
(746)
|
(497)
|
(379)
|
(455)
|
(885)
|
(467)
|
0
|
0
|
(743)
|
(110)
|
(398)
|
(649)
|
(899)
|
(985)
|
(701)
|
(496)
|
(308)
|
(140)
|
(180)
|
(175)
|
(267)
|
(227)
|
(184)
|
|
| Other Operating Expenses |
0
|
(221)
|
0
|
(162)
|
0
|
(387)
|
(227)
|
(225)
|
0
|
0
|
0
|
0
|
0
|
(196)
|
(197)
|
(197)
|
0
|
0
|
0
|
3 139
|
0
|
3 138
|
0
|
0
|
0
|
(1 009)
|
0
|
(1 144)
|
0
|
(5)
|
(1 765)
|
(1 765)
|
0
|
0
|
(5 544)
|
(8 050)
|
0
|
387
|
387
|
0
|
0
|
114
|
114
|
116
|
0
|
(7 462)
|
9
|
(1 881)
|
0
|
23
|
16
|
|
| Operating Income |
9 310
N/A
|
5 731
-38%
|
1 190
-79%
|
(3 882)
N/A
|
(12 545)
-223%
|
(18 479)
-47%
|
(22 602)
-22%
|
(19 725)
+13%
|
(13 461)
+32%
|
(7 209)
+46%
|
(602)
+92%
|
1 618
N/A
|
896
-45%
|
1 473
+64%
|
902
-39%
|
(1 509)
N/A
|
(105)
+93%
|
(1 290)
-1 129%
|
(1 619)
-26%
|
5 952
N/A
|
3 781
-36%
|
6 397
+69%
|
(2 057)
N/A
|
(7 380)
-259%
|
(9 723)
-32%
|
(10 723)
-10%
|
(4 692)
+56%
|
(6 383)
-36%
|
1 587
N/A
|
2 897
+83%
|
933
-68%
|
1 146
+23%
|
(5 963)
N/A
|
(11 127)
-87%
|
(21 121)
-90%
|
(21 822)
-3%
|
(9 635)
+56%
|
(11 269)
-17%
|
(8 320)
+26%
|
(5 365)
+36%
|
1 818
N/A
|
342
-81%
|
2 071
+505%
|
1 622
-22%
|
(6 074)
N/A
|
(16 324)
-169%
|
(4 866)
+70%
|
(11 579)
-138%
|
(13 992)
-21%
|
(1 941)
+86%
|
(8 339)
-330%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(11 008)
|
(11 175)
|
(10 328)
|
(8 409)
|
(4 871)
|
(5 998)
|
(8 552)
|
(7 297)
|
(5 072)
|
(4 170)
|
4 149
|
9 998
|
4 109
|
1 231
|
(3 475)
|
(18 982)
|
(7 012)
|
(10 367)
|
(8 841)
|
(1 357)
|
(14 287)
|
(8 845)
|
(9 628)
|
(10 505)
|
(6 282)
|
(4 985)
|
(5 765)
|
(4 651)
|
(7 308)
|
(4 858)
|
(5 127)
|
(6 671)
|
(19 821)
|
(15 175)
|
(12 116)
|
(11 344)
|
3 201
|
(5 562)
|
2 967
|
7 203
|
(12 928)
|
1 487
|
(24 533)
|
(29 300)
|
(10 541)
|
(26 355)
|
(9 179)
|
(9 900)
|
2 398
|
2 954
|
(10 421)
|
|
| Non-Reccuring Items |
0
|
0
|
(162)
|
0
|
(386)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(196)
|
0
|
0
|
0
|
0
|
0
|
3 136
|
0
|
3 136
|
0
|
0
|
1 897
|
(1 007)
|
0
|
754
|
0
|
(4)
|
0
|
0
|
0
|
(6 157)
|
(5 217)
|
0
|
0
|
464
|
(166)
|
(4 035)
|
(6 499)
|
(72 338)
|
(63 349)
|
(65 893)
|
(62 591)
|
1 359
|
0
|
(1 051)
|
0
|
(6 925)
|
(4 963)
|
(4 597)
|
|
| Gain/Loss on Disposition of Assets |
730
|
0
|
893
|
601
|
341
|
358
|
(123)
|
(98)
|
(54)
|
1 807
|
0
|
1 824
|
1 901
|
60
|
250
|
726
|
721
|
0
|
501
|
(6)
|
(39)
|
0
|
(12)
|
159
|
(1 325)
|
(1 580)
|
(1 580)
|
(1 627)
|
199
|
151
|
0
|
10
|
3
|
3
|
0
|
0
|
1 510
|
2
|
447
|
438
|
449
|
393
|
(52)
|
(42)
|
(54)
|
(103)
|
(71)
|
(63)
|
(6)
|
611
|
579
|
|
| Total Other Income |
(426)
|
2 595
|
1 433
|
1 431
|
(3 546)
|
(4 250)
|
(3 298)
|
(4 256)
|
(1 396)
|
(1 853)
|
(159)
|
(1 526)
|
(1 963)
|
(3 597)
|
(3 733)
|
(2 910)
|
(1 925)
|
397
|
(158)
|
(177)
|
439
|
322
|
354
|
(838)
|
(1 638)
|
(1 348)
|
(1 430)
|
(419)
|
(248)
|
(273)
|
1 016
|
953
|
823
|
863
|
9 743
|
12 198
|
263
|
10 395
|
515
|
(1 949)
|
(9 763)
|
(4 248)
|
(7 115)
|
(7 000)
|
100
|
(5 409)
|
(2 764)
|
(2 459)
|
(41 996)
|
(41 236)
|
(41 298)
|
|
| Pre-Tax Income |
(1 394)
N/A
|
(2 849)
-104%
|
(6 974)
-145%
|
(10 258)
-47%
|
(21 009)
-105%
|
(28 370)
-35%
|
(34 576)
-22%
|
(31 376)
+9%
|
(19 983)
+36%
|
(11 425)
+43%
|
3 388
N/A
|
11 914
+252%
|
4 746
-60%
|
(832)
N/A
|
(6 055)
-628%
|
(22 675)
-274%
|
(8 320)
+63%
|
(11 260)
-35%
|
(6 980)
+38%
|
4 414
N/A
|
(6 971)
N/A
|
(2 126)
+70%
|
(11 343)
-434%
|
(16 665)
-47%
|
(19 975)
-20%
|
(18 636)
+7%
|
(12 714)
+32%
|
(13 080)
-3%
|
(5 773)
+56%
|
(2 082)
+64%
|
(3 178)
-53%
|
(4 562)
-44%
|
(31 114)
-582%
|
(30 653)
+1%
|
(23 494)
+23%
|
(20 966)
+11%
|
(4 197)
+80%
|
(6 601)
-57%
|
(8 425)
-28%
|
(6 171)
+27%
|
(92 761)
-1 403%
|
(65 376)
+30%
|
(95 523)
-46%
|
(97 311)
-2%
|
(15 210)
+84%
|
(48 190)
-217%
|
(17 932)
+63%
|
(24 001)
-34%
|
(60 521)
-152%
|
(44 575)
+26%
|
(64 076)
-44%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
1 937
|
2 890
|
1 955
|
1 341
|
(1 266)
|
(876)
|
273
|
1 054
|
(690)
|
(2 367)
|
(2 320)
|
(2 242)
|
113
|
841
|
209
|
329
|
(618)
|
(774)
|
(298)
|
(1 041)
|
(765)
|
(1 042)
|
(1 048)
|
619
|
3 063
|
3 718
|
3 775
|
2 683
|
81
|
(243)
|
(666)
|
(328)
|
4 552
|
4 803
|
6 643
|
6 137
|
1 754
|
1 754
|
(1 685)
|
(1 570)
|
6 386
|
4 689
|
5 530
|
5 550
|
(2 773)
|
(1 076)
|
149
|
129
|
11 743
|
11 719
|
11 388
|
|
| Income from Continuing Operations |
542
|
42
|
(5 018)
|
(8 917)
|
(22 275)
|
(29 246)
|
(34 303)
|
(30 322)
|
(20 673)
|
(13 791)
|
1 069
|
9 673
|
4 859
|
9
|
(5 846)
|
(22 346)
|
(8 939)
|
(12 035)
|
(7 279)
|
3 371
|
(7 736)
|
(3 170)
|
(12 394)
|
(16 048)
|
(16 912)
|
(14 919)
|
(8 939)
|
(10 397)
|
(5 692)
|
(2 324)
|
(3 843)
|
(4 889)
|
(26 562)
|
(25 850)
|
(16 851)
|
(14 829)
|
(2 444)
|
(4 847)
|
(10 111)
|
(7 742)
|
(86 375)
|
(60 686)
|
(89 993)
|
(91 760)
|
(17 983)
|
(49 267)
|
(17 783)
|
(23 873)
|
(48 778)
|
(32 856)
|
(52 688)
|
|
| Income to Minority Interest |
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)
|
(2)
|
13
|
0
|
736
|
739
|
724
|
724
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
542
N/A
|
42
-92%
|
(5 018)
N/A
|
(8 917)
-78%
|
(22 275)
-150%
|
(29 246)
-31%
|
(34 303)
-17%
|
(30 322)
+12%
|
(20 673)
+32%
|
(13 791)
+33%
|
1 069
N/A
|
9 673
+805%
|
4 859
-50%
|
9
-100%
|
(5 846)
N/A
|
(22 346)
-282%
|
(8 939)
+60%
|
(12 035)
-35%
|
(7 279)
+40%
|
3 371
N/A
|
(7 736)
N/A
|
(3 170)
+59%
|
(12 394)
-291%
|
(16 048)
-29%
|
(16 912)
-5%
|
(14 919)
+12%
|
(8 939)
+40%
|
(10 397)
-16%
|
(5 692)
+45%
|
(2 324)
+59%
|
(3 843)
-65%
|
(4 889)
-27%
|
(26 562)
-443%
|
(25 850)
+3%
|
(16 851)
+35%
|
(14 829)
+12%
|
(2 444)
+84%
|
(4 847)
-98%
|
(10 111)
-109%
|
(7 744)
+23%
|
(86 363)
-1 015%
|
(60 674)
+30%
|
(89 256)
-47%
|
(91 022)
-2%
|
(17 259)
+81%
|
(48 543)
-181%
|
(17 783)
+63%
|
(23 873)
-34%
|
(48 778)
-104%
|
(32 856)
+33%
|
(52 688)
-60%
|
|
| EPS (Diluted) |
13.89
N/A
|
1.07
-92%
|
-125.45
N/A
|
-222.92
-78%
|
-543.29
-144%
|
-713.31
-31%
|
-797.74
-12%
|
-705.16
+12%
|
-480.76
+32%
|
-293.42
+39%
|
22.74
N/A
|
193.46
+751%
|
103.38
-47%
|
0.15
-100%
|
-97.43
N/A
|
-372.43
-282%
|
-148.98
+60%
|
-197.29
-32%
|
-119.32
+40%
|
55.26
N/A
|
-126.81
N/A
|
-51.96
+59%
|
-203.18
-291%
|
-263.08
-29%
|
-277.24
-5%
|
-244.57
+12%
|
-146.54
+40%
|
-170.44
-16%
|
-93.33
+45%
|
-38.11
+59%
|
-63.01
-65%
|
-80.14
-27%
|
-428.41
-435%
|
-369.28
+14%
|
-117.71
+68%
|
-103.59
+12%
|
-85.02
+18%
|
-33.21
+61%
|
-62.42
-88%
|
-135.76
-117%
|
-2 492.29
-1 736%
|
-1 918.4
+23%
|
-2 067.07
-8%
|
-2 108.44
-2%
|
-395.42
+81%
|
-920.3
-133%
|
-267.84
+71%
|
-359.56
-34%
|
-704.91
-96%
|
-417.92
+41%
|
-670.17
-60%
|
|
Switch to:
Switch to:
See Also
Discover More
