Kishin Corp
KRX:092440
Kishin Corp
KRX:092440
Price:
2 295
KRW
-0.65%
Market Closed
Market Cap:
₩67B
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
|
Kishin Corp
KRX:092440
|
KR |
|
E
|
Exxon Mobil Corp
BMV:XOM
|
US |
|
B
|
Basic Net SpA
MIL:BAN
|
IT |
|
J
|
Jagsonpal Finance and Leasing Ltd
BSE:530601
|
IN |
|
Zenith Energy Ltd (CA)
LSE:ZEN
|
CA |
Income Statement
Earnings Waterfall
Kishin Corp
Kishin Corp
Income Statement
Kishin Corp
Kishin Corp
Currency: KRW
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
175
|
179
|
177
|
149
|
105
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
3
|
7
|
10
|
33
|
41
|
48
|
56
|
42
|
42
|
42
|
42
|
46
|
51
|
55
|
57
|
57
|
57
|
65
|
68
|
70
|
72
|
68
|
0
|
72
|
35
|
32
|
47
|
0
|
0
|
0
|
0
|
|
| Revenue |
113 782
N/A
|
116 624
+2%
|
116 852
+0%
|
116 600
0%
|
119 142
+2%
|
118 502
-1%
|
122 330
+3%
|
124 628
+2%
|
122 692
-2%
|
122 696
+0%
|
119 040
-3%
|
113 149
-5%
|
112 914
0%
|
109 828
-3%
|
109 387
0%
|
110 418
+1%
|
107 805
-2%
|
107 244
-1%
|
108 454
+1%
|
107 815
-1%
|
106 416
-1%
|
109 744
+3%
|
110 706
+1%
|
114 030
+3%
|
118 992
+4%
|
120 373
+1%
|
121 609
+1%
|
124 760
+3%
|
124 650
0%
|
123 747
-1%
|
124 750
+1%
|
127 245
+2%
|
128 460
+1%
|
132 860
+3%
|
132 482
0%
|
129 563
-2%
|
131 330
+1%
|
133 245
+1%
|
138 024
+4%
|
143 652
+4%
|
144 441
+1%
|
144 318
0%
|
144 465
+0%
|
139 975
-3%
|
137 860
-2%
|
138 433
+0%
|
135 077
-2%
|
133 762
-1%
|
131 316
-2%
|
124 539
-5%
|
122 660
-2%
|
121 414
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(84 630)
|
(85 315)
|
(84 285)
|
(85 542)
|
(86 944)
|
(87 426)
|
(90 977)
|
(91 449)
|
(90 523)
|
(90 903)
|
(89 610)
|
(86 893)
|
(87 979)
|
(86 527)
|
(86 341)
|
(86 254)
|
(83 747)
|
(83 263)
|
(84 846)
|
(85 106)
|
(85 899)
|
(89 335)
|
(90 221)
|
(93 299)
|
(96 368)
|
(97 944)
|
(99 168)
|
(100 851)
|
(101 471)
|
(100 552)
|
(101 006)
|
(102 758)
|
(102 156)
|
(104 426)
|
(104 397)
|
(103 466)
|
(108 075)
|
(111 546)
|
(116 557)
|
(121 440)
|
(122 832)
|
(123 958)
|
(124 949)
|
(122 140)
|
(120 035)
|
(120 261)
|
(117 900)
|
(116 969)
|
(115 435)
|
(110 754)
|
(109 272)
|
(109 202)
|
|
| Gross Profit |
29 153
N/A
|
31 310
+7%
|
32 568
+4%
|
31 059
-5%
|
32 198
+4%
|
31 076
-3%
|
31 353
+1%
|
33 179
+6%
|
32 169
-3%
|
31 794
-1%
|
29 431
-7%
|
26 256
-11%
|
24 936
-5%
|
23 298
-7%
|
23 043
-1%
|
24 162
+5%
|
24 058
0%
|
23 981
0%
|
23 608
-2%
|
22 709
-4%
|
20 517
-10%
|
20 409
-1%
|
20 486
+0%
|
20 732
+1%
|
22 624
+9%
|
22 430
-1%
|
22 442
+0%
|
23 910
+7%
|
23 179
-3%
|
23 196
+0%
|
23 744
+2%
|
24 487
+3%
|
26 304
+7%
|
28 434
+8%
|
28 085
-1%
|
26 097
-7%
|
23 255
-11%
|
21 698
-7%
|
21 467
-1%
|
22 211
+3%
|
21 608
-3%
|
20 360
-6%
|
19 516
-4%
|
17 835
-9%
|
17 826
0%
|
18 172
+2%
|
17 177
-5%
|
16 793
-2%
|
15 881
-5%
|
13 785
-13%
|
13 388
-3%
|
12 211
-9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9 952)
|
(12 232)
|
(10 301)
|
(10 572)
|
(10 609)
|
(10 940)
|
(10 282)
|
(10 104)
|
(11 419)
|
(11 376)
|
(11 075)
|
(11 843)
|
(11 790)
|
(12 658)
|
(13 714)
|
(13 514)
|
(13 910)
|
(16 779)
|
(16 050)
|
(15 445)
|
(15 607)
|
(12 441)
|
(12 998)
|
(13 362)
|
(12 337)
|
(12 615)
|
(12 070)
|
(13 518)
|
(13 920)
|
(13 831)
|
(15 133)
|
(13 973)
|
(14 947)
|
(15 326)
|
(14 547)
|
(14 877)
|
(13 612)
|
(13 370)
|
(14 409)
|
(14 356)
|
(15 191)
|
(15 496)
|
(14 991)
|
(15 252)
|
(15 327)
|
(15 330)
|
(15 053)
|
(15 478)
|
(14 863)
|
(15 759)
|
(15 542)
|
(14 669)
|
|
| Selling, General & Administrative |
(9 666)
|
(9 854)
|
(10 064)
|
(10 304)
|
(10 236)
|
(10 397)
|
(10 567)
|
(10 428)
|
(11 139)
|
(11 113)
|
(10 819)
|
(11 036)
|
(10 906)
|
(11 591)
|
(12 463)
|
(12 611)
|
(12 854)
|
(15 825)
|
(15 173)
|
(14 642)
|
(14 872)
|
(11 706)
|
(12 248)
|
(12 606)
|
(11 568)
|
(11 785)
|
(11 183)
|
(12 575)
|
(12 883)
|
(13 047)
|
(14 352)
|
(13 198)
|
(13 964)
|
(14 335)
|
(13 554)
|
(13 880)
|
(12 615)
|
(12 369)
|
(13 405)
|
(13 355)
|
(14 172)
|
(14 441)
|
(13 923)
|
(14 186)
|
(14 285)
|
(14 333)
|
(14 072)
|
(14 491)
|
(13 877)
|
(14 781)
|
(14 582)
|
(13 729)
|
|
| Depreciation & Amortization |
(286)
|
0
|
(237)
|
(268)
|
(373)
|
(370)
|
(354)
|
(315)
|
(280)
|
(263)
|
(256)
|
(807)
|
(884)
|
(1 066)
|
(1 249)
|
(900)
|
(1 056)
|
(952)
|
(876)
|
(803)
|
(736)
|
(735)
|
(751)
|
(756)
|
(769)
|
(830)
|
(886)
|
(943)
|
(1 037)
|
0
|
(779)
|
(773)
|
(983)
|
(991)
|
(993)
|
(997)
|
(998)
|
(1 001)
|
(1 004)
|
(1 001)
|
(1 019)
|
(1 056)
|
(1 068)
|
(1 066)
|
(1 042)
|
(997)
|
(981)
|
(987)
|
(985)
|
(978)
|
(960)
|
(940)
|
|
| Other Operating Expenses |
0
|
(2 378)
|
0
|
0
|
0
|
(173)
|
639
|
639
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(784)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
19 200
N/A
|
19 076
-1%
|
22 267
+17%
|
20 487
-8%
|
21 588
+5%
|
20 137
-7%
|
21 071
+5%
|
23 075
+10%
|
20 750
-10%
|
20 417
-2%
|
18 355
-10%
|
14 413
-21%
|
13 146
-9%
|
10 643
-19%
|
9 332
-12%
|
10 651
+14%
|
10 148
-5%
|
7 203
-29%
|
7 558
+5%
|
7 263
-4%
|
4 910
-32%
|
7 968
+62%
|
7 488
-6%
|
7 371
-2%
|
10 287
+40%
|
9 815
-5%
|
10 373
+6%
|
10 392
+0%
|
9 259
-11%
|
9 366
+1%
|
8 612
-8%
|
10 515
+22%
|
11 357
+8%
|
13 108
+15%
|
13 537
+3%
|
11 220
-17%
|
9 642
-14%
|
8 328
-14%
|
7 058
-15%
|
7 856
+11%
|
6 418
-18%
|
4 864
-24%
|
4 525
-7%
|
2 582
-43%
|
2 498
-3%
|
2 842
+14%
|
2 124
-25%
|
1 315
-38%
|
1 018
-23%
|
(1 974)
N/A
|
(2 154)
-9%
|
(2 457)
-14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2 377
|
2 681
|
2 533
|
2 260
|
1 989
|
2 037
|
1 822
|
1 690
|
1 563
|
1 517
|
1 420
|
1 269
|
946
|
1 004
|
953
|
958
|
1 028
|
986
|
1 011
|
1 024
|
5 340
|
1 123
|
1 169
|
1 262
|
1 369
|
1 267
|
1 289
|
1 270
|
1 434
|
1 245
|
1 087
|
1 002
|
754
|
787
|
791
|
758
|
950
|
914
|
959
|
1 059
|
1 356
|
1 433
|
1 537
|
1 666
|
1 721
|
1 739
|
1 794
|
1 814
|
2 007
|
1 846
|
1 883
|
1 909
|
|
| Non-Reccuring Items |
(2 163)
|
0
|
(2 975)
|
(2 975)
|
(173)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 992)
|
0
|
0
|
0
|
(6 082)
|
0
|
0
|
0
|
361
|
0
|
0
|
0
|
(191)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 520)
|
0
|
0
|
0
|
(1 486)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
46
|
0
|
109
|
129
|
408
|
116
|
89
|
0
|
(141)
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
1 830
|
0
|
0
|
0
|
2 978
|
0
|
0
|
0
|
(135)
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
104
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
107
|
0
|
0
|
0
|
|
| Total Other Income |
2 433
|
2 335
|
2 631
|
2 735
|
2 148
|
2 021
|
1 153
|
1 071
|
1 293
|
917
|
825
|
(585)
|
564
|
(7 471)
|
(8 132)
|
(7 950)
|
(915)
|
(5 367)
|
(1 895)
|
3 260
|
(830)
|
1 292
|
4 360
|
98
|
3 704
|
9 247
|
3 133
|
3 135
|
97
|
187
|
129
|
76
|
144
|
70
|
224
|
322
|
49
|
406
|
489
|
337
|
198
|
(1 294)
|
(1 429)
|
(1 260)
|
263
|
(1 212)
|
(1 179)
|
(1 009)
|
249
|
723
|
716
|
516
|
|
| Pre-Tax Income |
21 894
N/A
|
24 092
+10%
|
24 565
+2%
|
22 636
-8%
|
25 959
+15%
|
24 312
-6%
|
24 136
-1%
|
25 836
+7%
|
23 465
-9%
|
22 851
-3%
|
20 600
-10%
|
15 097
-27%
|
6 712
-56%
|
4 176
-38%
|
2 153
-48%
|
3 658
+70%
|
6 009
+64%
|
2 822
-53%
|
6 674
+136%
|
11 548
+73%
|
12 759
+10%
|
10 382
-19%
|
13 016
+25%
|
8 730
-33%
|
15 035
+72%
|
20 328
+35%
|
14 794
-27%
|
14 796
+0%
|
10 814
-27%
|
10 798
0%
|
9 828
-9%
|
11 593
+18%
|
12 265
+6%
|
13 966
+14%
|
14 552
+4%
|
12 300
-15%
|
10 697
-13%
|
9 649
-10%
|
8 507
-12%
|
9 252
+9%
|
6 556
-29%
|
5 002
-24%
|
4 633
-7%
|
2 988
-35%
|
3 043
+2%
|
3 369
+11%
|
2 738
-19%
|
2 121
-23%
|
3 382
+59%
|
596
-82%
|
445
-25%
|
(32)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 749)
|
(6 281)
|
(5 859)
|
(5 934)
|
(6 267)
|
(5 760)
|
(6 075)
|
(5 858)
|
(5 386)
|
(5 278)
|
(4 786)
|
(3 918)
|
(3 619)
|
(3 270)
|
(4 124)
|
(4 630)
|
(5 132)
|
(4 851)
|
(4 106)
|
(3 806)
|
(3 084)
|
(3 388)
|
(1 493)
|
(658)
|
28
|
436
|
(1 026)
|
(1 572)
|
(2 126)
|
(2 350)
|
(2 370)
|
(2 882)
|
(2 489)
|
(2 632)
|
(2 492)
|
(1 936)
|
(2 202)
|
(2 022)
|
(2 139)
|
(2 315)
|
(2 177)
|
(1 828)
|
(1 449)
|
(1 185)
|
(1 328)
|
(1 404)
|
(724)
|
(563)
|
(268)
|
210
|
(463)
|
(433)
|
|
| Income from Continuing Operations |
16 144
|
17 809
|
18 705
|
16 702
|
19 692
|
18 553
|
18 060
|
19 977
|
18 079
|
17 573
|
15 814
|
11 179
|
3 093
|
905
|
(1 971)
|
(972)
|
877
|
(2 029)
|
2 568
|
7 742
|
9 675
|
6 995
|
11 524
|
8 073
|
15 063
|
20 765
|
13 768
|
13 224
|
8 688
|
8 447
|
7 459
|
8 713
|
9 775
|
11 336
|
12 061
|
10 364
|
8 494
|
7 628
|
6 368
|
6 936
|
4 379
|
3 174
|
3 183
|
1 803
|
1 715
|
1 966
|
2 015
|
1 557
|
3 113
|
805
|
(18)
|
(466)
|
|
| Income to Minority Interest |
2 334
|
2 211
|
1 776
|
1 583
|
595
|
396
|
598
|
671
|
461
|
568
|
653
|
913
|
4 321
|
3 799
|
3 913
|
3 900
|
(584)
|
(188)
|
(1 741)
|
(2 109)
|
(940)
|
1 842
|
269
|
193
|
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) |
18 478
N/A
|
20 021
+8%
|
20 482
+2%
|
18 285
-11%
|
20 287
+11%
|
18 949
-7%
|
18 658
-2%
|
20 648
+11%
|
18 540
-10%
|
18 141
-2%
|
16 467
-9%
|
12 092
-27%
|
7 414
-39%
|
4 704
-37%
|
1 942
-59%
|
2 928
+51%
|
293
-90%
|
(2 217)
N/A
|
827
N/A
|
5 633
+581%
|
8 735
+55%
|
8 837
+1%
|
11 793
+33%
|
8 266
-30%
|
15 063
+82%
|
17 894
+19%
|
13 768
-23%
|
13 224
-4%
|
8 688
-34%
|
8 447
-3%
|
7 459
-12%
|
8 713
+17%
|
9 775
+12%
|
11 336
+16%
|
12 061
+6%
|
10 364
-14%
|
8 494
-18%
|
7 628
-10%
|
6 368
-17%
|
6 936
+9%
|
4 379
-37%
|
3 174
-28%
|
3 183
+0%
|
1 803
-43%
|
1 715
-5%
|
1 966
+15%
|
2 015
+2%
|
1 557
-23%
|
3 113
+100%
|
805
-74%
|
(18)
N/A
|
(466)
-2 529%
|
|
| EPS (Diluted) |
559.93
N/A
|
690.37
+23%
|
706.27
+2%
|
630.51
-11%
|
676.23
+7%
|
653.41
-3%
|
643.37
-2%
|
688.26
+7%
|
639.31
-7%
|
585.19
-8%
|
531.19
-9%
|
416.96
-22%
|
255.65
-39%
|
188.16
-26%
|
66.96
-64%
|
100.96
+51%
|
10.1
-90%
|
-110.85
N/A
|
39.38
N/A
|
187.76
+377%
|
301.2
+60%
|
304.72
+1%
|
406.65
+33%
|
285.03
-30%
|
519.41
+82%
|
617.03
+19%
|
474.75
-23%
|
456
-4%
|
299.58
-34%
|
291.27
-3%
|
257.2
-12%
|
300.44
+17%
|
334.77
+11%
|
388.21
+16%
|
413.04
+6%
|
354.92
-14%
|
290.9
-18%
|
261.22
-10%
|
218.07
-17%
|
237.54
+9%
|
149.96
-37%
|
108.82
-27%
|
109.01
+0%
|
61.73
-43%
|
58.74
-5%
|
67.32
+15%
|
68.99
+2%
|
53.34
-23%
|
106.62
+100%
|
27.58
-74%
|
-0.61
N/A
|
-15.95
-2 515%
|
|
Switch to:
Switch to:
See Also
Discover More
