H

Hyungji Elite Inc
KRX:093240

Watchlist Manager
Hyungji Elite Inc
KRX:093240
Watchlist
Price: 1 937 KRW -12.35% Market Closed
Market Cap: 118.7B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+21%
5Y
+13%
10Y
+95%
Operating Income
+
3Y
+69%
5Y
+263%
10Y
+483%
Net Income
+
3Y
-
5Y
-1%
10Y
-

Earnings Waterfall
Hyungji Elite Inc

Revenue
166.7B KRW
Cost of Revenue
-123.6B KRW
Gross Profit
43B KRW
Operating Expenses
-36.4B KRW
Operating Income
6.6B KRW
Other Expenses
-7.9B KRW
Net Income
-1.3B KRW

Income Statement
Hyungji Elite Inc

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 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
425
377
358
415
515
511
500
554
936
1 709
2 713
3 628
4 288
4 564
4 337
4 103
3 666
3 076
2 853
2 642
2 334
2 725
2 712
3 317
3 522
3 036
2 720
1 932
1 724
1 525
1 489
1 287
1 201
1 299
1 362
1 502
1 732
1 848
1 967
2 106
2 169
2 223
2 379
2 459
2 546
2 638
2 763
0
0
Revenue
99 253
N/A
98 682
-1%
98 186
-1%
93 960
-4%
91 603
-3%
89 421
-2%
85 654
-4%
77 855
-9%
85 394
+10%
104 273
+22%
122 494
+17%
142 910
+17%
156 049
+9%
161 490
+3%
167 718
+4%
170 573
+2%
174 145
+2%
174 827
+0%
170 925
-2%
167 697
-2%
166 185
-1%
164 440
-1%
156 985
-5%
158 043
+1%
154 606
-2%
150 218
-3%
153 793
+2%
147 184
-4%
147 888
+0%
142 205
-4%
140 942
-1%
140 492
0%
135 282
-4%
134 800
0%
130 939
-3%
131 579
+0%
137 271
+4%
124 296
-9%
106 331
-14%
92 150
-13%
94 486
+3%
108 516
+15%
118 797
+9%
133 748
+13%
132 748
-1%
140 443
+6%
148 284
+6%
145 431
-2%
166 650
+15%
Gross Profit
Cost of Revenue
(80 636)
(79 542)
(79 313)
(74 959)
(74 079)
(72 878)
(69 428)
(61 793)
(63 403)
(73 202)
(83 581)
(95 041)
(100 854)
(104 000)
(103 867)
(104 987)
(107 937)
(107 746)
(107 914)
(105 301)
(103 557)
(103 596)
(97 408)
(99 514)
(102 442)
(100 525)
(103 815)
(100 417)
(96 748)
(92 382)
(95 030)
(93 016)
(90 575)
(89 044)
(83 816)
(83 771)
(85 044)
(78 266)
(70 948)
(64 553)
(75 679)
(88 063)
(97 274)
(110 796)
(104 438)
(110 656)
(115 259)
(113 366)
(123 639)
Gross Profit
18 617
N/A
19 140
+3%
18 874
-1%
19 001
+1%
17 523
-8%
16 541
-6%
16 225
-2%
16 062
-1%
21 992
+37%
31 072
+41%
38 914
+25%
47 870
+23%
55 194
+15%
57 491
+4%
63 851
+11%
65 586
+3%
66 208
+1%
67 080
+1%
63 010
-6%
62 395
-1%
62 628
+0%
60 845
-3%
59 578
-2%
58 531
-2%
52 164
-11%
49 694
-5%
49 979
+1%
46 767
-6%
51 140
+9%
49 823
-3%
45 913
-8%
47 477
+3%
44 706
-6%
45 757
+2%
47 122
+3%
47 808
+1%
52 227
+9%
46 030
-12%
35 383
-23%
27 597
-22%
18 807
-32%
20 453
+9%
21 523
+5%
22 952
+7%
28 310
+23%
29 787
+5%
33 025
+11%
32 066
-3%
43 012
+34%
Operating Income
Operating Expenses
(12 831)
(11 675)
(12 124)
(12 405)
(12 608)
(13 874)
(15 034)
(16 357)
(20 852)
(30 124)
(41 799)
(62 107)
(61 280)
(64 366)
(67 507)
(70 605)
(68 300)
(70 373)
(68 842)
(66 253)
(63 843)
(62 134)
(59 632)
(57 294)
(56 117)
(56 282)
(55 382)
(52 887)
(49 311)
(47 576)
(45 069)
(44 637)
(44 966)
(44 822)
(44 973)
(46 787)
(48 287)
(35 975)
(27 161)
(19 102)
(16 321)
(17 218)
(18 553)
(20 189)
(21 302)
(22 011)
(24 766)
(26 887)
(36 371)
Selling, General & Administrative
(11 254)
(9 923)
(10 158)
(10 415)
(10 544)
(11 836)
(13 277)
(14 512)
(19 125)
(28 055)
(39 399)
(49 822)
(58 301)
(61 291)
(64 053)
(66 668)
(64 377)
(63 615)
(62 484)
(60 053)
(59 598)
(57 806)
(55 663)
(53 290)
(52 272)
(51 136)
(50 414)
(48 270)
(46 331)
(44 640)
(42 215)
(41 951)
(42 522)
(42 471)
(42 750)
(44 354)
(45 546)
(38 895)
(29 903)
(22 011)
(13 571)
(14 448)
(15 745)
(17 278)
(18 408)
(19 104)
(21 856)
(23 947)
(33 362)
Research & Development
(988)
(1 053)
(1 306)
(1 361)
(1 605)
(1 525)
(1 298)
(1 238)
(1 110)
(1 039)
(1 059)
(1 081)
(1 061)
(1 111)
(1 114)
(1 161)
(843)
(763)
(714)
(640)
(868)
(878)
(833)
(1 022)
(1 103)
(1 088)
(1 089)
(895)
(731)
(704)
(681)
(609)
(593)
(565)
(555)
(541)
(541)
(558)
(561)
(593)
(597)
(633)
(630)
(605)
(587)
(569)
(563)
(549)
(540)
Depreciation & Amortization
(589)
(547)
(507)
(477)
(458)
(455)
(461)
(461)
(618)
(1 032)
(1 343)
(1 617)
(1 918)
(1 964)
(2 339)
(2 776)
(3 079)
(3 341)
(3 404)
(3 421)
(3 377)
(3 285)
(3 150)
(2 983)
(2 742)
(2 640)
(2 460)
(2 307)
(2 248)
(2 071)
(2 011)
(1 914)
(1 852)
(1 785)
(1 668)
(1 891)
(2 200)
(2 352)
(2 526)
(2 328)
(2 153)
(2 137)
(2 177)
(2 306)
(2 307)
(2 338)
(2 347)
(2 391)
(2 469)
Other Operating Expenses
0
(152)
(153)
(152)
0
(58)
0
(146)
0
0
0
(9 587)
0
0
0
0
0
(2 654)
(2 240)
(2 139)
0
(165)
14
0
0
(1 418)
(1 419)
(1 415)
0
(161)
(162)
(163)
0
0
0
0
0
5 830
5 830
5 830
0
0
0
0
0
0
0
0
0
Operating Income
5 786
N/A
7 466
+29%
6 750
-10%
6 596
-2%
4 916
-25%
2 668
-46%
1 191
-55%
(295)
N/A
1 139
N/A
946
-17%
(2 887)
N/A
(14 239)
-393%
(6 086)
+57%
(6 876)
-13%
(3 656)
+47%
(5 020)
-37%
(2 092)
+58%
(3 293)
-57%
(5 832)
-77%
(3 857)
+34%
(1 215)
+68%
(1 289)
-6%
(54)
+96%
1 236
N/A
(3 952)
N/A
(6 588)
-67%
(5 403)
+18%
(6 119)
-13%
1 829
N/A
2 246
+23%
843
-62%
2 839
+237%
(260)
N/A
935
N/A
2 149
+130%
1 021
-52%
3 940
+286%
10 054
+155%
8 222
-18%
8 495
+3%
2 486
-71%
3 236
+30%
2 970
-8%
2 763
-7%
7 009
+154%
7 777
+11%
8 259
+6%
5 178
-37%
6 641
+28%
Pre-Tax Income
Interest Income Expense
(107)
(768)
(627)
(85)
(168)
402
36
(431)
(836)
(2 084)
(2 753)
(3 610)
(4 407)
(2 832)
(4 334)
(4 316)
(2 234)
(3 110)
(1 488)
(1 665)
(4 261)
(4 938)
(4 841)
(5 186)
(4 936)
(4 777)
(4 169)
(4 738)
(3 227)
(2 053)
(1 749)
(553)
(1 443)
(1 617)
(1 503)
(1 376)
(1 342)
(1 329)
(1 499)
(1 264)
(2 436)
(1 831)
(1 575)
(2 125)
490
(24)
(1 657)
(1 136)
(8 426)
Non-Reccuring Items
(151)
0
0
0
(58)
0
(148)
0
2 069
2 068
(9 589)
0
(11 747)
(11 747)
(592)
(693)
(2 653)
0
0
0
(167)
0
0
9
(1 417)
0
0
0
(163)
0
0
0
0
0
0
0
5 830
0
0
0
0
0
0
0
0
0
0
0
1 050
Gain/Loss on Disposition of Assets
(205)
(267)
(217)
0
(177)
(10)
0
(69)
(68)
(168)
(191)
(115)
(169)
(188)
2 875
2 768
2 826
2 914
(236)
(644)
(427)
(510)
(462)
64
(265)
(171)
(120)
(157)
(49)
100
112
68
52
(121)
(168)
(129)
(122)
(70)
(24)
0
27
26
34
0
9
0
(0)
0
1 109
Total Other Income
(1 583)
(1 505)
(1 547)
(1 674)
(783)
(826)
(843)
(929)
21 238
20 479
19 943
20 056
(1 923)
(1 187)
(638)
36
(4 279)
(4 138)
(3 394)
(4 223)
1 111
719
(734)
(1 661)
(1 963)
(1 738)
(1 077)
(114)
431
607
620
622
331
197
(29)
133
(18)
(59)
122
120
94
125
(59)
186
(181)
(137)
126
(265)
(150)
Pre-Tax Income
3 739
N/A
4 927
+32%
4 360
-12%
4 837
+11%
3 730
-23%
2 235
-40%
236
-89%
(1 723)
N/A
23 541
N/A
21 242
-10%
4 525
-79%
2 092
-54%
(24 332)
N/A
(22 830)
+6%
(6 343)
+72%
(7 224)
-14%
(8 432)
-17%
(7 626)
+10%
(10 948)
-44%
(10 387)
+5%
(4 959)
+52%
(6 018)
-21%
(6 092)
-1%
(5 538)
+9%
(12 533)
-126%
(13 274)
-6%
(10 769)
+19%
(11 129)
-3%
(1 179)
+89%
899
N/A
(175)
N/A
2 975
N/A
(1 321)
N/A
(606)
+54%
449
N/A
(351)
N/A
8 288
N/A
8 596
+4%
6 821
-21%
7 351
+8%
171
-98%
1 556
+811%
1 369
-12%
824
-40%
7 327
+789%
7 616
+4%
6 729
-12%
3 777
-44%
224
-94%
Net Income
Tax Provision
(675)
(1 250)
(950)
(1 202)
(1 298)
(497)
(379)
178
(17)
(203)
299
(646)
364
(166)
(816)
(81)
(1 505)
(2 099)
(1 092)
(806)
(1 246)
(404)
1 502
1 064
2 937
3 205
821
1 154
(107)
(273)
250
45
549
382
1
445
(209)
(113)
(69)
(302)
1 827
1 668
1 632
1 611
(957)
(1 188)
(935)
(1 077)
(1 520)
Income from Continuing Operations
3 064
3 676
3 408
3 634
2 433
1 738
(142)
(1 544)
23 524
21 041
4 826
1 447
(23 968)
(22 996)
(7 159)
(7 305)
(9 937)
(9 725)
(12 040)
(11 193)
(6 205)
(6 422)
(4 590)
(4 474)
(9 596)
(10 069)
(9 948)
(9 975)
(1 286)
626
75
3 020
(772)
(224)
450
94
8 079
8 484
6 752
7 049
1 998
3 224
3 002
2 435
6 370
6 429
5 794
2 700
(1 295)
Income to Minority Interest
25
77
61
57
72
23
20
30
(10)
17
131
147
180
175
63
68
114
113
124
113
73
70
37
31
16
8
21
36
16
8
3
(17)
27
23
25
24
9
1
8
1
0
11
3
(1)
2
(15)
(4)
7
8
Net Income (Common)
3 089
N/A
3 753
+21%
3 470
-8%
3 692
+6%
2 505
-32%
1 762
-30%
(122)
N/A
(1 514)
-1 141%
23 513
N/A
21 057
-10%
4 956
-76%
1 593
-68%
(23 788)
N/A
(22 821)
+4%
(7 095)
+69%
(7 236)
-2%
(9 823)
-36%
(9 611)
+2%
(11 916)
-24%
(11 079)
+7%
(6 133)
+45%
(6 351)
-4%
(4 552)
+28%
(4 443)
+2%
(9 580)
-116%
(10 061)
-5%
(9 927)
+1%
(9 938)
0%
(1 270)
+87%
814
N/A
258
-68%
3 182
+1 133%
(745)
N/A
(201)
+73%
475
N/A
118
-75%
8 088
+6 729%
8 485
+5%
6 760
-20%
7 050
+4%
1 998
-72%
3 235
+62%
3 005
-7%
2 435
-19%
6 372
+162%
6 413
+1%
5 790
-10%
2 707
-53%
(1 287)
N/A
EPS (Diluted)
257.41
N/A
312.75
+21%
231.33
-26%
263.71
+14%
192.69
-27%
117.46
-39%
-7.62
N/A
-94.62
-1 142%
1 383.11
N/A
1 108.26
-20%
260.84
-76%
83.84
-68%
-1 189.4
N/A
-1 141.05
+4%
-337.85
+70%
-361.8
-7%
-491.15
-36%
-457.66
+7%
-567.42
-24%
-503.59
+11%
-292.04
+42%
-288.68
+1%
-216.76
+25%
-177.72
+18%
-416.52
-134%
-324.54
+22%
-320.22
+1%
-320.58
0%
-40.96
+87%
26.25
N/A
8.32
-68%
102.64
+1 134%
-24.15
N/A
-6.51
+73%
15.36
N/A
3.83
-75%
262.16
+6 745%
275.03
+5%
219.12
-20%
228.51
+4%
64.76
-72%
104.86
+62%
97.4
-7%
78.92
-19%
177.29
+125%
189.41
+7%
167.25
-12%
73.75
-56%
-36.67
N/A

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 307,700+ 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.