First Time Loading...

Woojin Inc
KRX:105840

Watchlist Manager
Woojin Inc Logo
Woojin Inc
KRX:105840
Watchlist
Price: 9 150 KRW 0.33% Market Closed
Updated: May 26, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

133.1B
+3%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+44%
5 Years
+47%
7 Years
+12%
10 Years
+57%
16.1B
+5%
Operating Income
Growth Rates:
1 Year
0%
3 Years
+547%
5 Years
-
7 Years
+475%
10 Years
-
11.5B
-2%
Net Income
Growth Rates:
1 Year
-1%
3 Years
-34%
5 Years
-
7 Years
+231%
10 Years
+307%

Earnings Waterfall
Woojin Inc

Revenue
133.1B KRW
Cost of Revenue
-87.7B KRW
Gross Profit
45.4B KRW
Operating Expenses
-29.3B KRW
Operating Income
16.1B KRW
Other Expenses
-4.7B KRW
Net Income
11.5B KRW

Income Statement
Woojin Inc

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
84 550
N/A
93 930
+11%
103 439
+10%
105 137
+2%
106 331
+1%
107 774
+1%
109 296
+1%
106 177
-3%
99 476
-6%
91 815
-8%
94 555
+3%
108 414
+15%
118 625
+9%
123 977
+5%
127 814
+3%
98 261
-23%
90 310
-8%
91 328
+1%
84 939
-7%
93 881
+11%
90 279
-4%
80 491
-11%
81 254
+1%
88 926
+9%
91 447
+3%
96 136
+5%
86 464
-10%
89 788
+4%
92 733
+3%
99 289
+7%
104 778
+6%
107 647
+3%
113 757
+6%
116 567
+2%
127 049
+9%
124 057
-2%
130 794
+5%
131 946
+1%
127 377
-3%
129 059
+1%
133 079
+3%
Gross Profit
Cost of Revenue
(66 449)
(72 360)
(80 655)
(84 029)
(86 889)
(88 717)
(88 190)
(83 348)
(77 164)
(71 475)
(72 295)
(84 616)
(91 394)
(97 269)
(100 818)
(79 460)
(74 249)
(71 667)
(67 014)
(73 809)
(72 064)
(65 846)
(65 993)
(71 062)
(71 851)
(75 300)
(69 637)
(69 945)
(71 267)
(72 899)
(74 862)
(77 071)
(81 325)
(83 664)
(88 885)
(86 778)
(88 814)
(86 561)
(84 110)
(85 848)
(87 655)
Gross Profit
18 104
N/A
21 573
+19%
22 786
+6%
21 108
-7%
19 442
-8%
19 056
-2%
21 105
+11%
22 829
+8%
22 312
-2%
20 340
-9%
22 260
+9%
23 798
+7%
27 230
+14%
26 707
-2%
26 996
+1%
18 801
-30%
16 063
-15%
19 663
+22%
17 926
-9%
20 072
+12%
18 215
-9%
14 645
-20%
15 262
+4%
17 864
+17%
19 597
+10%
20 837
+6%
16 827
-19%
19 843
+18%
21 467
+8%
26 392
+23%
29 917
+13%
30 577
+2%
32 432
+6%
32 903
+1%
38 164
+16%
37 279
-2%
41 980
+13%
45 385
+8%
43 267
-5%
43 211
0%
45 423
+5%
Operating Income
Operating Expenses
(18 718)
(18 349)
(18 965)
(19 975)
(20 439)
(21 109)
(21 889)
(21 260)
(21 906)
(22 704)
(23 925)
(24 082)
(24 425)
(24 253)
(23 719)
(21 582)
(21 510)
(20 554)
(18 228)
(21 159)
(20 320)
(20 252)
(21 111)
(19 829)
(19 603)
(19 217)
(19 320)
(18 696)
(18 970)
(19 599)
(19 684)
(22 207)
(23 135)
(23 014)
(23 848)
(25 385)
(25 771)
(26 187)
(26 146)
(27 846)
(29 288)
Selling, General & Administrative
(17 574)
(17 204)
(17 820)
(14 551)
(20 439)
(21 109)
(21 889)
(15 770)
(21 906)
(22 704)
(23 924)
(18 319)
(24 425)
(24 253)
(23 721)
(17 511)
(21 511)
(20 556)
(18 229)
(17 920)
(20 321)
(20 252)
(21 111)
(16 252)
(19 602)
(19 217)
(19 320)
(16 072)
(18 971)
(19 599)
(19 684)
(22 207)
(23 135)
(23 014)
(23 848)
(20 913)
(25 771)
(26 187)
(26 146)
(22 878)
(29 288)
Research & Development
0
0
0
(3 480)
0
0
0
(3 218)
0
0
0
(3 386)
0
0
0
(3 390)
0
0
0
(2 676)
0
0
0
(2 776)
0
0
0
(1 895)
0
0
0
0
0
0
0
(3 595)
0
0
0
(3 791)
0
Depreciation & Amortization
0
0
0
(1 944)
0
0
0
(2 272)
0
0
0
(2 377)
0
0
0
(681)
0
0
0
(564)
0
0
0
(801)
0
0
0
(729)
0
0
0
0
0
0
0
(877)
0
0
0
(1 177)
0
Other Operating Expenses
(1 144)
(1 145)
(1 145)
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
0
0
0
0
0
0
0
0
0
0
Operating Income
(615)
N/A
3 224
N/A
3 821
+19%
1 133
-70%
(996)
N/A
(2 052)
-106%
(783)
+62%
1 569
N/A
406
-74%
(2 363)
N/A
(1 664)
+30%
(284)
+83%
2 807
N/A
2 455
-13%
3 277
+33%
(2 781)
N/A
(5 447)
-96%
(891)
+84%
(301)
+66%
(1 087)
-261%
(2 105)
-94%
(5 607)
-166%
(5 850)
-4%
(1 965)
+66%
(6)
+100%
1 619
N/A
(2 493)
N/A
1 147
N/A
2 495
+118%
6 792
+172%
10 233
+51%
8 370
-18%
9 297
+11%
9 889
+6%
14 316
+45%
11 894
-17%
16 209
+36%
19 198
+18%
17 121
-11%
15 365
-10%
16 136
+5%
Pre-Tax Income
Interest Income Expense
2 619
3 020
2 892
2 394
2 390
2 019
2 371
1 858
1 085
165
(2 170)
(98)
(1 404)
(1 137)
483
(1 451)
(855)
(976)
(1 716)
(4 739)
(6 531)
(6 837)
(6 479)
(4 660)
(2 993)
(3 941)
10 773
19 096
471
1 060
(12 323)
(16 493)
2 941
2 998
1 247
2 241
365
1 023
2 011
60
(116)
Non-Reccuring Items
0
0
0
0
0
0
0
18 358
0
0
0
98
0
0
0
(11 518)
0
0
0
(1 713)
0
0
0
(4 426)
0
0
0
24 554
0
0
0
0
0
0
0
0
0
0
0
(444)
0
Gain/Loss on Disposition of Assets
0
0
0
32
0
0
0
(1 110)
0
0
0
(19)
0
0
0
4
0
0
0
(8)
0
0
0
4
0
0
0
406
0
0
0
3
0
0
0
234
0
0
0
148
0
Total Other Income
1 494
1 346
197
26
(44)
324
220
(740)
16 463
16 790
16 997
36
2 089
1 765
816
(3 973)
(16 568)
(16 643)
(17 633)
(2 037)
(3 135)
(3 271)
(1 791)
(1 074)
(4 973)
(10 110)
(8 766)
(4 165)
21 858
27 139
26 174
376
575
445
421
159
317
412
508
398
133
Pre-Tax Income
3 498
N/A
7 590
+117%
6 910
-9%
3 585
-48%
1 349
-62%
290
-79%
1 807
+523%
19 935
+1 003%
17 956
-10%
14 593
-19%
13 164
-10%
(267)
N/A
3 491
N/A
3 083
-12%
4 577
+48%
(19 719)
N/A
(22 871)
-16%
(18 511)
+19%
(19 652)
-6%
(9 583)
+51%
(11 771)
-23%
(15 715)
-34%
(14 120)
+10%
(12 121)
+14%
(7 971)
+34%
(12 431)
-56%
(484)
+96%
41 037
N/A
24 824
-40%
34 992
+41%
24 084
-31%
(7 744)
N/A
12 814
N/A
13 332
+4%
15 985
+20%
14 529
-9%
16 890
+16%
20 633
+22%
19 640
-5%
15 526
-21%
16 153
+4%
Net Income
Tax Provision
(502)
(1 245)
(1 613)
(1 675)
(1 342)
(1 094)
(992)
(5 966)
(6 008)
(5 576)
(5 367)
16
(62)
(280)
(448)
4 144
4 082
4 844
4 863
2 378
2 913
1 586
1 608
(1 873)
(2 397)
(1 173)
(901)
(7 139)
(7 172)
(4 721)
(5 067)
2 003
1 968
(2 723)
(2 824)
(2 744)
(2 728)
(2 866)
(3 097)
(1 582)
(1 970)
Income from Continuing Operations
2 997
6 345
5 296
1 910
5
(805)
814
13 969
11 946
9 015
7 796
(251)
3 429
2 803
4 129
(15 574)
(18 788)
(13 667)
(14 789)
(7 205)
(8 860)
(14 130)
(12 513)
(13 994)
(10 368)
(13 604)
(1 385)
33 898
17 652
30 270
19 017
(5 740)
14 782
10 609
13 161
11 785
14 163
17 767
16 542
13 945
14 183
Income to Minority Interest
(180)
(79)
(42)
(39)
(261)
(409)
(380)
(278)
(364)
(334)
(494)
(129)
41
488
475
(173)
50
(223)
(470)
(98)
309
317
236
2 126
1 822
1 693
2 201
242
146
(375)
(1 088)
(1 603)
(1 847)
(2 162)
(2 469)
(2 320)
(2 559)
(2 765)
(2 599)
(2 270)
(2 709)
Net Income (Common)
2 816
N/A
6 266
+123%
5 255
-16%
1 871
-64%
(255)
N/A
(1 213)
-376%
435
N/A
13 690
+3 047%
11 584
-15%
8 682
-25%
7 302
-16%
(380)
N/A
3 470
N/A
3 291
-5%
4 604
+40%
(15 748)
N/A
(18 738)
-19%
(13 890)
+26%
(15 259)
-10%
(7 303)
+52%
(8 550)
-17%
(13 812)
-62%
(12 277)
+11%
(11 868)
+3%
(8 548)
+28%
(11 913)
-39%
815
N/A
34 140
+4 089%
17 374
-49%
29 470
+70%
17 504
-41%
(7 833)
N/A
12 935
N/A
8 446
-35%
10 692
+27%
9 464
-11%
11 603
+23%
15 003
+29%
13 944
-7%
11 675
-16%
11 474
-2%
EPS (Diluted)
165.64
N/A
368.58
+123%
309.11
-16%
110.05
-64%
-15
N/A
-71.35
-376%
24.16
N/A
805.29
+3 233%
681.41
-15%
482.33
-29%
429.52
-11%
-22.35
N/A
204.11
N/A
193.58
-5%
270.82
+40%
-926.35
N/A
-1 102.23
-19%
-817.05
+26%
-897.58
-10%
-429.58
+52%
-475
-11%
-767.33
-62%
-646.15
+16%
-624.63
+3%
-427.4
+32%
-595.65
-39%
40.75
N/A
1 707
+4 089%
882.08
-48%
1 503.69
+70%
885.93
-41%
-396.12
N/A
652.69
N/A
426.2
-35%
540.35
+27%
477.58
-12%
585.5
+23%
757.02
+29%
703.6
-7%
589.12
-16%
579
-2%

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 140,800+ 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.