First Time Loading...

Visang Education Inc
KRX:100220

Watchlist Manager
Visang Education Inc Logo
Visang Education Inc
KRX:100220
Watchlist
Price: 5 290 KRW 5.38% Market Closed
Updated: May 16, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

252.4B
-0.2%
Revenue
Growth Rates:
1 Year
0%
3 Years
+46%
5 Years
+56%
7 Years
+75%
10 Years
+87%
-5.8B
+41%
Operating Income
Growth Rates:
1 Year
-
3 Years
+61%
5 Years
-
7 Years
-
10 Years
-
-12.4B
-23%
Net Income
Growth Rates:
1 Year
-1 117%
3 Years
+17%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Visang Education Inc

Revenue
252.4B KRW
Cost of Revenue
-101.3B KRW
Gross Profit
151B KRW
Operating Expenses
-156.8B KRW
Operating Income
-5.8B KRW
Other Expenses
-6.5B KRW
Net Income
-12.4B KRW

Income Statement
Visang Education Inc

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
134 893
N/A
139 789
+4%
133 044
-5%
133 772
+1%
136 882
+2%
136 320
0%
140 280
+3%
139 606
0%
143 846
+3%
142 273
-1%
151 885
+7%
150 299
-1%
143 872
-4%
146 235
+2%
140 981
-4%
146 742
+4%
145 636
-1%
150 984
+4%
150 739
0%
157 754
+5%
161 922
+3%
169 417
+5%
175 068
+3%
175 572
+0%
199 386
+14%
192 946
-3%
191 389
-1%
193 700
+1%
172 314
-11%
200 249
+16%
204 634
+2%
206 495
+1%
215 574
+4%
221 185
+3%
231 641
+5%
240 406
+4%
253 029
+5%
248 194
-2%
252 767
+2%
252 866
+0%
252 371
0%
Gross Profit
Cost of Revenue
(70 492)
(71 599)
(72 692)
(75 264)
(76 765)
(76 708)
(75 787)
(77 091)
(75 357)
(74 171)
(75 406)
(71 574)
(66 376)
(67 368)
(64 521)
(65 304)
(70 136)
(73 123)
(76 657)
(80 996)
(85 090)
(88 419)
(88 825)
(90 122)
(95 992)
(97 048)
(96 953)
(97 385)
(88 663)
(88 667)
(89 113)
(89 140)
(92 693)
(96 059)
(97 868)
(101 498)
(106 190)
(107 083)
(106 236)
(102 076)
(101 334)
Gross Profit
64 401
N/A
68 190
+6%
60 353
-11%
58 509
-3%
60 117
+3%
59 612
-1%
64 493
+8%
62 515
-3%
68 489
+10%
68 102
-1%
76 478
+12%
78 724
+3%
77 496
-2%
78 867
+2%
76 460
-3%
81 438
+7%
75 500
-7%
77 861
+3%
74 082
-5%
76 759
+4%
76 832
+0%
80 998
+5%
86 243
+6%
85 449
-1%
103 394
+21%
95 899
-7%
94 437
-2%
96 316
+2%
83 650
-13%
111 582
+33%
115 521
+4%
117 354
+2%
122 881
+5%
125 126
+2%
133 773
+7%
138 908
+4%
146 839
+6%
141 111
-4%
146 531
+4%
150 790
+3%
151 037
+0%
Operating Income
Operating Expenses
(45 427)
(45 456)
(44 340)
(41 315)
(43 421)
(42 936)
(41 533)
(41 444)
(40 048)
(43 316)
(41 554)
(40 187)
(42 036)
(41 857)
(41 802)
(47 970)
(49 742)
(59 265)
(64 368)
(66 687)
(66 500)
(66 230)
(67 710)
(69 489)
(81 457)
(92 694)
(97 395)
(103 480)
(98 507)
(105 031)
(106 601)
(111 974)
(115 138)
(120 804)
(128 045)
(133 152)
(143 292)
(155 695)
(156 844)
(160 719)
(156 848)
Selling, General & Administrative
(42 499)
(42 306)
(39 325)
(37 630)
(37 680)
(36 787)
(36 746)
(37 103)
(36 682)
(37 625)
(37 842)
(36 860)
(38 642)
(38 372)
(38 023)
(41 976)
(44 904)
(53 599)
(58 023)
(59 743)
(58 339)
(54 758)
(55 852)
(57 133)
(66 522)
(71 439)
(73 451)
(76 044)
(77 388)
(80 625)
(81 362)
(83 451)
(88 514)
(94 078)
(103 642)
(110 205)
(119 420)
(126 842)
(128 945)
(130 570)
(124 046)
Research & Development
(2 863)
(3 047)
(3 609)
(3 059)
(2 388)
(1 858)
(1 296)
0
(15)
0
0
0
(58)
(178)
(481)
(972)
(1 350)
(1 928)
(2 300)
(2 608)
(3 601)
(3 820)
(4 311)
(4 966)
(10 734)
(13 515)
(16 366)
(19 767)
(17 524)
(19 069)
(21 445)
(22 710)
(22 605)
(22 463)
(20 540)
(19 141)
(19 866)
(21 354)
(23 557)
(25 653)
(28 322)
Depreciation & Amortization
(65)
(102)
(944)
(121)
(3 353)
(3 497)
(3 491)
(3 416)
(3 351)
(3 320)
(3 313)
(3 326)
(3 337)
(3 306)
(3 297)
(3 284)
(3 489)
(3 770)
(4 046)
(4 337)
(4 559)
(4 600)
(4 494)
(4 337)
(4 201)
(4 142)
(3 980)
(4 071)
(3 596)
(3 584)
(3 795)
(3 738)
(4 020)
(3 895)
(3 818)
(3 806)
(4 007)
(4 187)
(4 358)
(4 511)
(4 480)
Other Operating Expenses
0
0
(462)
(505)
0
(794)
0
(925)
0
(2 371)
(399)
0
0
0
0
(1 738)
0
32
0
0
0
(3 052)
(3 053)
(3 053)
0
(3 598)
(3 598)
(3 598)
0
(1 753)
0
(2 075)
0
(368)
(45)
0
0
(3 311)
15
15
0
Operating Income
18 974
N/A
22 735
+20%
16 013
-30%
17 193
+7%
16 696
-3%
16 676
0%
22 960
+38%
21 071
-8%
28 441
+35%
24 785
-13%
34 924
+41%
38 537
+10%
35 460
-8%
37 011
+4%
34 659
-6%
33 469
-3%
25 757
-23%
18 596
-28%
9 714
-48%
10 071
+4%
10 332
+3%
14 768
+43%
18 533
+25%
15 962
-14%
21 937
+37%
3 205
-85%
(2 958)
N/A
(7 165)
-142%
(14 856)
-107%
6 551
N/A
8 920
+36%
5 381
-40%
7 742
+44%
4 321
-44%
5 728
+33%
5 755
+0%
3 546
-38%
(14 584)
N/A
(10 313)
+29%
(9 929)
+4%
(5 811)
+41%
Pre-Tax Income
Interest Income Expense
(369)
(165)
86
(770)
(263)
(578)
(363)
(111)
(174)
119
266
334
449
628
518
739
1 008
880
858
645
613
559
607
608
1 634
1 674
1 470
1 893
(249)
(119)
(45)
43
878
665
635
346
152
122
(58)
(198)
103
Non-Reccuring Items
(589)
(461)
0
0
(922)
0
(2 766)
(3 165)
(2 372)
0
0
(206)
(770)
(1 976)
(1 944)
0
(1 556)
0
0
0
(3 053)
0
0
0
(3 598)
0
0
0
(1 753)
0
(2 075)
0
(368)
0
0
(57)
(3 326)
0
(3 372)
(2 907)
(7 561)
Gain/Loss on Disposition of Assets
669
0
0
0
(34)
0
(16)
0
(3)
41
0
27
33
0
0
0
0
6
7
(12)
10
(46)
(47)
(28)
961
1 012
1 012
1 012
3
(4)
(4)
(41)
(38)
(32)
(31)
5
(73)
(46)
(27)
(590)
(509)
Total Other Income
474
(390)
(957)
(1 049)
(796)
(707)
(648)
(440)
(2 840)
(3 097)
(4 744)
(4 947)
(2 030)
(2 354)
(594)
(262)
(893)
(1 292)
(1 651)
(2 329)
(1 864)
(903)
(286)
26
222
207
(784)
(466)
(59)
(93)
2 081
1 029
540
495
(1 424)
(297)
32
106
365
24
240
Pre-Tax Income
19 160
N/A
21 719
+13%
15 142
-30%
15 373
+2%
14 680
-5%
15 391
+5%
19 167
+25%
17 355
-9%
23 052
+33%
21 849
-5%
30 446
+39%
33 744
+11%
33 141
-2%
33 309
+1%
32 639
-2%
33 946
+4%
24 316
-28%
18 190
-25%
8 928
-51%
8 375
-6%
6 038
-28%
14 376
+138%
18 807
+31%
16 568
-12%
21 156
+28%
6 096
-71%
(1 262)
N/A
(4 726)
-274%
(16 913)
-258%
6 336
N/A
8 877
+40%
6 412
-28%
8 755
+37%
5 450
-38%
4 908
-10%
5 753
+17%
331
-94%
(14 402)
N/A
(13 405)
+7%
(13 599)
-1%
(13 537)
+0%
Net Income
Tax Provision
(5 720)
(6 389)
(4 885)
(5 615)
(4 191)
(4 085)
(5 516)
(4 766)
(6 180)
(5 855)
(7 109)
(7 210)
(7 523)
(7 534)
(7 608)
(8 659)
(6 257)
(6 378)
(5 086)
(5 075)
(3 710)
(4 893)
(5 171)
(5 009)
(10 000)
(7 126)
(6 038)
(5 326)
2 009
(2 828)
(2 696)
(2 260)
(2 721)
(3 481)
(369)
(2 147)
(1 353)
2 808
1 011
3 512
1 178
Income from Continuing Operations
13 440
15 330
10 258
9 760
10 489
11 306
13 650
12 586
16 873
15 993
23 336
26 534
25 618
25 775
25 031
25 287
18 059
11 812
3 843
3 301
2 328
9 485
13 637
11 560
11 156
(1 029)
(7 299)
(10 051)
(14 904)
3 508
6 181
4 152
6 034
1 968
4 540
3 605
(1 022)
(11 594)
(12 394)
(10 087)
(12 359)
Income to Minority Interest
291
364
698
843
460
170
47
(69)
(49)
(11)
(30)
(21)
(14)
(23)
(18)
(13)
23
97
94
79
115
64
58
60
126
120
110
102
61
45
31
23
17
12
13
16
6
0
0
0
0
Net Income (Common)
13 732
N/A
15 696
+14%
10 958
-30%
10 605
-3%
10 949
+3%
11 477
+5%
13 698
+19%
12 518
-9%
16 823
+34%
15 983
-5%
23 307
+46%
26 514
+14%
25 604
-3%
25 751
+1%
25 012
-3%
25 273
+1%
18 082
-28%
11 909
-34%
3 936
-67%
3 379
-14%
2 442
-28%
9 548
+291%
13 696
+43%
11 597
-15%
11 283
-3%
(908)
N/A
(7 189)
-692%
(9 926)
-38%
(14 843)
-50%
3 552
N/A
6 211
+75%
4 176
-33%
6 051
+45%
1 980
-67%
4 553
+130%
3 621
-20%
(1 016)
N/A
(11 594)
-1 041%
(12 394)
-7%
(10 087)
+19%
(12 359)
-23%
EPS (Diluted)
1 056.3
N/A
1 207.38
+14%
842.92
-30%
883.75
+5%
912.41
+3%
882.84
-3%
1 141.5
+29%
1 043.16
-9%
1 401.91
+34%
1 331.91
-5%
1 942.25
+46%
2 209.5
+14%
2 133.66
-3%
2 145.91
+1%
2 084.33
-3%
2 106.08
+1%
1 506.83
-28%
992.41
-34%
328
-67%
281.58
-14%
203.5
-28%
795.66
+291%
1 141.33
+43%
966.41
-15%
940.25
-3%
-75.66
N/A
-599.08
-692%
-827.16
-38%
-1 236.91
-50%
289.89
N/A
506.96
+75%
340.83
-33%
493.92
+45%
161.6
-67%
371.61
+130%
295.56
-20%
-82.91
N/A
-946.37
-1 041%
-1 011.66
-7%
-823.32
+19%
-1 008.78
-23%

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 137,900+ 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.