First Time Loading...

Iljin Electric Co Ltd
KRX:103590

Watchlist Manager
Iljin Electric Co Ltd Logo
Iljin Electric Co Ltd
KRX:103590
Watchlist
Price: 24 750 KRW 2.7% Market Closed
Updated: May 16, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.2T
+4%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+76%
5 Years
+70%
7 Years
+84%
10 Years
+56%
60.8B
+10%
Operating Income
Growth Rates:
1 Year
+93%
3 Years
+341%
5 Years
+1 061%
7 Years
+1 046%
10 Years
+199%
34.5B
-14%
Net Income
Growth Rates:
1 Year
+43%
3 Years
+617%
5 Years
-
7 Years
+2 334%
10 Years
+593%

Earnings Waterfall
Iljin Electric Co Ltd

Revenue
1.2T KRW
Cost of Revenue
-1.1T KRW
Gross Profit
117.3B KRW
Operating Expenses
-56.6B KRW
Operating Income
60.8B KRW
Other Expenses
-26.2B KRW
Net Income
34.5B KRW

Income Statement
Iljin Electric Co Ltd

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
800 051
N/A
830 383
+4%
793 388
-4%
801 592
+1%
770 718
-4%
697 995
-9%
719 614
+3%
705 911
-2%
714 650
+1%
719 483
+1%
709 296
-1%
675 670
-5%
678 080
+0%
699 369
+3%
700 905
+0%
742 782
+6%
761 984
+3%
755 982
-1%
754 743
0%
752 306
0%
731 431
-3%
701 937
-4%
666 602
-5%
651 576
-2%
668 304
+3%
696 781
+4%
690 988
-1%
727 326
+5%
707 931
-3%
763 057
+8%
830 458
+9%
850 159
+2%
932 363
+10%
1 008 206
+8%
1 092 086
+8%
1 140 555
+4%
1 164 706
+2%
1 178 424
+1%
1 175 704
0%
1 199 137
+2%
1 246 732
+4%
Gross Profit
Cost of Revenue
(723 505)
(744 981)
(708 089)
(712 705)
(681 455)
(616 873)
(635 527)
(630 985)
(635 298)
(638 868)
(628 374)
(595 586)
(604 195)
(627 856)
(629 649)
(666 004)
(687 351)
(679 622)
(686 217)
(690 095)
(665 784)
(636 781)
(598 522)
(578 828)
(605 392)
(627 284)
(622 861)
(657 610)
(634 594)
(686 571)
(752 291)
(770 836)
(853 020)
(928 677)
(1 014 320)
(1 056 041)
(1 068 497)
(1 074 304)
(1 060 605)
(1 080 138)
(1 129 403)
Gross Profit
76 546
N/A
85 402
+12%
85 299
0%
88 888
+4%
89 263
+0%
81 122
-9%
84 086
+4%
74 923
-11%
79 352
+6%
80 613
+2%
80 921
+0%
80 084
-1%
73 885
-8%
71 513
-3%
71 256
0%
76 778
+8%
74 633
-3%
76 360
+2%
68 527
-10%
62 211
-9%
65 647
+6%
65 156
-1%
68 080
+4%
72 748
+7%
62 912
-14%
69 499
+10%
68 128
-2%
69 717
+2%
73 336
+5%
76 485
+4%
78 166
+2%
79 322
+1%
79 343
+0%
79 529
+0%
77 765
-2%
84 514
+9%
96 209
+14%
104 119
+8%
115 099
+11%
118 998
+3%
117 329
-1%
Operating Income
Operating Expenses
(56 254)
(53 305)
(49 162)
(49 032)
(58 630)
(56 074)
(60 152)
(60 419)
(64 340)
(67 480)
(70 064)
(70 180)
(68 583)
(68 543)
(74 271)
(72 882)
(68 667)
(65 173)
(66 121)
(65 807)
(60 414)
(61 107)
(53 845)
(53 554)
(51 489)
(54 083)
(59 627)
(58 922)
(59 560)
(58 539)
(56 922)
(58 829)
(58 940)
(57 844)
(57 649)
(59 809)
(64 718)
(65 561)
(66 977)
(63 568)
(56 572)
Selling, General & Administrative
(53 379)
(50 315)
(46 125)
(46 069)
(54 497)
(51 614)
(55 312)
(54 793)
(58 433)
(59 927)
(62 643)
(63 148)
(63 422)
(62 980)
(61 295)
(59 816)
(62 335)
(59 405)
(60 884)
(60 804)
(54 178)
(54 094)
(46 325)
(45 605)
(44 775)
(47 642)
(53 138)
(52 732)
(53 193)
(52 250)
(50 869)
(53 109)
(53 304)
(52 695)
(52 389)
(54 162)
(59 209)
(59 145)
(60 573)
(57 125)
(49 503)
Research & Development
(1 839)
(1 973)
(1 982)
(1 937)
(3 060)
(2 852)
(2 986)
(3 348)
(3 327)
(4 118)
(3 972)
(3 608)
(2 663)
(2 421)
(2 690)
(3 005)
(3 845)
(3 245)
(2 587)
(2 237)
(3 349)
(3 700)
(3 866)
(3 944)
(2 490)
(2 032)
(1 908)
(1 417)
(1 300)
(1 559)
(1 666)
(1 739)
(1 603)
(1 309)
(1 562)
(1 722)
(2 094)
(2 698)
(3 010)
(3 196)
(4 102)
Depreciation & Amortization
(1 034)
(1 015)
(1 052)
(1 024)
(1 073)
(1 499)
(1 853)
(2 218)
(2 582)
(2 520)
(2 486)
(2 461)
(2 497)
(2 512)
(2 528)
(2 514)
(2 487)
(2 524)
(2 650)
(2 765)
(2 888)
(3 313)
(3 655)
(4 005)
(4 223)
(4 410)
(4 581)
(4 774)
(5 067)
(4 729)
(4 387)
(3 981)
(4 033)
(3 840)
(3 698)
(3 655)
(3 415)
(3 448)
(3 394)
(3 246)
(2 967)
Other Operating Expenses
0
0
(3)
0
0
(109)
0
(60)
0
(915)
(963)
(963)
0
(630)
(7 758)
(7 547)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(270)
0
(270)
0
0
0
Operating Income
20 293
N/A
32 098
+58%
36 138
+13%
39 856
+10%
30 632
-23%
25 047
-18%
23 934
-4%
14 505
-39%
15 012
+3%
13 133
-13%
10 856
-17%
9 902
-9%
5 302
-46%
2 968
-44%
(3 016)
N/A
3 896
N/A
5 966
+53%
11 188
+88%
2 406
-78%
(3 596)
N/A
5 232
N/A
4 049
-23%
14 235
+252%
19 195
+35%
11 424
-40%
15 415
+35%
8 501
-45%
10 795
+27%
13 777
+28%
17 947
+30%
21 246
+18%
20 494
-4%
20 403
0%
21 685
+6%
20 116
-7%
24 705
+23%
31 491
+27%
38 558
+22%
48 123
+25%
55 430
+15%
60 757
+10%
Pre-Tax Income
Interest Income Expense
(12 857)
(13 809)
(7 234)
(11 191)
(10 161)
(7 568)
(11 231)
(12 320)
(15 132)
(14 284)
(10 780)
(7 585)
2 107
5 162
4 576
4 151
3 350
(4 081)
(5 009)
(9 671)
(19 145)
(12 004)
(16 033)
(13 437)
(11 873)
(17 704)
(9 013)
(6 858)
(8 392)
2 876
1 218
320
10 258
8 087
(6 421)
(17 942)
(16 251)
(18 411)
(11 532)
121
(8 596)
Non-Reccuring Items
0
0
0
0
(108)
0
(59)
0
(914)
0
0
0
(7 207)
(7 338)
0
0
(131)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(270)
0
(270)
0
0
0
(4 591)
Gain/Loss on Disposition of Assets
649
0
538
1 036
(58)
214
1 604
2 063
2 579
2 367
1 067
(481)
64
15
25
1
2
0
0
(2)
1
2
0
1
(229)
0
(175)
0
1 405
0
0
1 333
(179)
0
0
0
0
1
1
1
(129)
Total Other Income
2 651
3 305
(1 159)
7 270
3 838
2 297
3 438
5 821
8 030
6 451
6 127
1 900
5 398
5 439
4 289
5 068
(10 968)
(11 648)
(12 893)
(10 669)
817
(2 885)
8 655
8 921
3 594
14 259
(392)
(6 308)
(1 783)
(11 344)
(8 235)
(3 252)
(10 771)
(6 326)
8 375
12 467
12 759
8 800
(214)
(7 441)
(3 849)
Pre-Tax Income
10 735
N/A
21 594
+101%
28 282
+31%
36 970
+31%
24 144
-35%
19 991
-17%
17 686
-12%
10 070
-43%
9 575
-5%
7 668
-20%
7 272
-5%
3 738
-49%
5 664
+52%
6 248
+10%
5 876
-6%
13 117
+123%
(1 781)
N/A
(4 541)
-155%
(15 496)
-241%
(23 937)
-54%
(13 095)
+45%
(10 839)
+17%
6 857
N/A
14 678
+114%
2 916
-80%
11 970
+310%
(1 079)
N/A
(2 371)
-120%
5 007
N/A
9 480
+89%
14 229
+50%
18 894
+33%
19 711
+4%
23 446
+19%
21 800
-7%
19 231
-12%
27 729
+44%
28 949
+4%
36 378
+26%
48 112
+32%
43 593
-9%
Net Income
Tax Provision
(2 732)
(2 479)
(4 621)
(5 824)
(7 516)
(7 650)
(4 923)
(2 832)
(165)
(540)
(2 110)
(2 403)
(4 244)
(4 945)
(4 714)
(5 625)
(307)
704
920
1 582
(1 350)
(2 281)
(2 201)
(2 518)
689
122
636
650
(188)
(1 108)
(3 078)
(3 931)
(4 764)
(5 096)
(3 477)
(2 978)
(3 507)
(4 982)
(7 149)
(7 717)
(9 053)
Income from Continuing Operations
8 001
19 113
23 660
31 146
16 628
12 342
12 765
7 239
9 410
7 130
5 163
1 336
1 419
1 303
1 162
7 491
(2 088)
(3 838)
(14 577)
(22 356)
(14 445)
(13 120)
4 656
12 160
3 604
12 091
(444)
(1 721)
4 819
8 372
11 151
14 963
14 946
18 350
18 323
16 253
24 222
23 967
29 229
40 395
34 540
Net Income (Common)
4 983
N/A
17 811
+257%
20 401
+15%
27 028
+32%
12 897
-52%
6 850
-47%
5 618
-18%
1 139
-80%
8 334
+632%
6 653
-20%
6 798
+2%
2 341
-66%
1 419
-39%
1 303
-8%
1 162
-11%
7 491
+545%
(2 088)
N/A
(3 838)
-84%
(14 577)
-280%
(22 356)
-53%
(14 445)
+35%
(13 120)
+9%
4 656
N/A
12 160
+161%
3 604
-70%
12 091
+235%
(444)
N/A
(1 721)
-288%
4 819
N/A
8 372
+74%
11 151
+33%
14 963
+34%
14 946
0%
18 350
+23%
18 323
0%
16 253
-11%
24 222
+49%
23 967
-1%
29 229
+22%
40 395
+38%
34 540
-14%
EPS (Diluted)
134.67
N/A
481.37
+257%
551.37
+15%
730.48
+32%
348.56
-52%
185.13
-47%
151.83
-18%
30.78
-80%
225.24
+632%
179.81
-20%
183.72
+2%
63.27
-66%
38.35
-39%
35.21
-8%
31.4
-11%
202.45
+545%
-56.43
N/A
-103.72
-84%
-393.97
-280%
-604.21
-53%
-390.4
+35%
-354.59
+9%
125.83
N/A
328.64
+161%
97.4
-70%
326.8
+236%
-12
N/A
-46.51
-288%
130.24
N/A
225.83
+73%
300.77
+33%
403.62
+34%
376.97
-7%
494.99
+31%
494.26
0%
438.41
-11%
610.91
+39%
604.49
-1%
737.19
+22%
1 018.84
+38%
871.16
-14%

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 137,700+ 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.