First Time Loading...

Kishin Corp
KRX:092440

Watchlist Manager
Kishin Corp Logo
Kishin Corp
KRX:092440
Watchlist
Price: 2 995 KRW -0.66% Market Closed
Updated: May 17, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

140B
-3%
Revenue
Growth Rates:
1 Year
-3%
3 Years
+10%
5 Years
+23%
7 Years
+27%
10 Years
+20%
2.6B
-43%
Operating Income
Growth Rates:
1 Year
-67%
3 Years
-75%
5 Years
-65%
7 Years
-76%
10 Years
-87%
1.8B
-43%
Net Income
Growth Rates:
1 Year
-74%
3 Years
-79%
5 Years
-78%
7 Years
-38%
10 Years
-90%

Earnings Waterfall
Kishin Corp

Revenue
140B KRW
Cost of Revenue
-122.1B KRW
Gross Profit
17.8B KRW
Operating Expenses
-15.3B KRW
Operating Income
2.6B KRW
Other Expenses
-779.5m KRW
Net Income
1.8B KRW

Income Statement
Kishin Corp

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
116 600
N/A
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%
Gross Profit
Cost of Revenue
(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)
Gross Profit
31 059
N/A
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%
Operating Income
Operating Expenses
(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)
Selling, General & Administrative
(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)
Depreciation & Amortization
(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)
Other Operating Expenses
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
Operating Income
20 487
N/A
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%
Pre-Tax Income
Interest Income Expense
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
Non-Reccuring Items
(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
Gain/Loss on Disposition of Assets
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
Total Other Income
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)
Pre-Tax Income
22 636
N/A
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%
Net Income
Tax Provision
(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)
Income from Continuing Operations
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
Income to Minority Interest
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
Net Income (Common)
18 285
N/A
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%
EPS (Diluted)
630.51
N/A
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%

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 138,200+ 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.