First Time Loading...

LX Semicon Co Ltd
KRX:108320

Watchlist Manager
LX Semicon Co Ltd Logo
LX Semicon Co Ltd
KRX:108320
Watchlist
Price: 69 600 KRW -0.29%
Updated: Jun 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.8T
-3%
Revenue
Growth Rates:
1 Year
-16%
3 Years
+77%
5 Years
+144%
7 Years
+198%
10 Years
+348%
74.6B
-38%
Operating Income
Growth Rates:
1 Year
-81%
3 Years
-18%
5 Years
+40%
7 Years
+57%
10 Years
+162%
66.6B
-29%
Net Income
Growth Rates:
1 Year
-77%
3 Years
-12%
5 Years
+18%
7 Years
+37%
10 Years
+144%

Earnings Waterfall
LX Semicon Co Ltd

Revenue
1.8T KRW
Cost of Revenue
-1.4T KRW
Gross Profit
483.5B KRW
Operating Expenses
-408.9B KRW
Operating Income
74.6B KRW
Other Expenses
-8B KRW
Net Income
66.6B KRW

Income Statement
LX Semicon Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
412 172
N/A
409 810
-1%
404 406
-1%
400 204
-1%
394 125
-2%
390 705
-1%
390 035
0%
431 956
+11%
492 433
+14%
535 837
+9%
607 958
+13%
634 368
+4%
618 178
-3%
610 043
-1%
609 386
0%
612 739
+1%
650 184
+6%
692 761
+7%
696 612
+1%
722 109
+4%
755 498
+5%
791 818
+5%
807 028
+2%
823 607
+2%
859 408
+4%
867 122
+1%
902 334
+4%
925 163
+3%
1 042 654
+13%
1 161 896
+11%
1 354 943
+17%
1 585 087
+17%
1 723 264
+9%
1 898 846
+10%
2 078 306
+9%
2 228 190
+7%
2 201 435
-1%
2 119 345
-4%
2 055 725
-3%
1 911 034
-7%
1 845 160
-3%
Gross Profit
Cost of Revenue
(347 045)
(337 695)
(330 045)
(324 529)
(317 616)
(312 003)
(306 885)
(338 070)
(384 839)
(423 010)
(479 705)
(502 285)
(494 512)
(479 656)
(486 653)
(488 988)
(513 208)
(540 354)
(533 685)
(544 255)
(560 380)
(598 160)
(610 867)
(625 736)
(656 431)
(654 232)
(671 466)
(683 894)
(765 713)
(865 870)
(1 001 649)
(1 128 393)
(1 166 953)
(1 240 353)
(1 326 100)
(1 434 836)
(1 446 080)
(1 443 672)
(1 451 849)
(1 398 162)
(1 361 707)
Gross Profit
65 127
N/A
72 115
+11%
74 360
+3%
75 674
+2%
76 508
+1%
78 702
+3%
83 150
+6%
93 887
+13%
107 595
+15%
112 827
+5%
128 254
+14%
132 083
+3%
123 665
-6%
130 387
+5%
122 731
-6%
123 749
+1%
136 976
+11%
152 407
+11%
162 928
+7%
177 854
+9%
195 117
+10%
193 658
-1%
196 161
+1%
197 871
+1%
202 977
+3%
212 891
+5%
230 866
+8%
241 268
+5%
276 940
+15%
296 026
+7%
353 293
+19%
456 693
+29%
556 311
+22%
658 492
+18%
752 207
+14%
793 355
+5%
755 355
-5%
675 673
-11%
603 877
-11%
512 873
-15%
483 454
-6%
Operating Income
Operating Expenses
(36 629)
(38 004)
(38 689)
(41 093)
(42 432)
(43 014)
(44 916)
(47 188)
(50 047)
(56 944)
(67 273)
(72 614)
(76 298)
(79 770)
(82 214)
(87 179)
(92 060)
(106 886)
(119 687)
(130 610)
(141 943)
(137 861)
(141 770)
(147 764)
(160 076)
(165 636)
(177 427)
(184 729)
(185 968)
(201 800)
(211 511)
(228 692)
(247 803)
(288 871)
(313 907)
(341 018)
(371 579)
(365 049)
(382 029)
(392 798)
(408 876)
Selling, General & Administrative
(11 353)
(11 957)
(12 338)
(12 824)
(12 777)
(13 445)
(13 259)
(13 977)
(15 152)
(16 958)
(20 809)
(22 145)
(23 572)
(26 351)
(26 328)
(28 152)
(27 804)
(26 714)
(30 743)
(37 148)
(43 944)
(49 167)
(51 180)
(52 129)
(56 385)
(58 611)
(60 548)
(62 284)
(64 470)
(73 129)
(78 450)
(88 443)
(95 523)
(108 619)
(119 156)
(129 803)
(142 251)
(139 770)
(147 967)
(149 814)
(163 876)
Research & Development
(24 297)
(25 064)
(25 349)
(27 230)
(28 590)
(28 500)
(30 318)
(31 946)
(33 899)
(38 992)
(45 518)
(49 584)
(51 332)
(52 631)
(54 485)
(58 134)
(63 311)
(79 214)
(87 394)
(90 694)
(94 611)
(85 709)
(85 550)
(90 256)
(97 371)
(99 834)
(105 955)
(111 233)
(110 129)
(120 856)
(125 037)
(132 181)
(143 858)
(171 357)
(185 243)
(200 258)
(216 670)
(210 779)
(217 726)
(225 872)
(227 794)
Depreciation & Amortization
(994)
(983)
(1 001)
(1 039)
(1 065)
(1 069)
(1 066)
(1 021)
(997)
(993)
(948)
(885)
(830)
(787)
(812)
(869)
(920)
(958)
(1 532)
(2 750)
(3 370)
(2 985)
(5 039)
(5 377)
(6 318)
(7 190)
(7 184)
(7 474)
(7 632)
(7 815)
(8 026)
(8 068)
(8 423)
(8 895)
(9 508)
(10 957)
(12 658)
(14 501)
(16 336)
(17 113)
(17 206)
Other Operating Expenses
15
0
0
0
0
0
(273)
(244)
0
0
0
0
(564)
0
(589)
(24)
(25)
0
(18)
(18)
(18)
0
0
0
0
0
(3 740)
(3 738)
(3 737)
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
28 498
N/A
34 111
+20%
35 672
+5%
34 581
-3%
34 077
-1%
35 688
+5%
38 234
+7%
46 698
+22%
57 547
+23%
55 883
-3%
60 981
+9%
59 470
-2%
47 369
-20%
50 617
+7%
40 518
-20%
36 571
-10%
44 916
+23%
45 521
+1%
43 241
-5%
47 245
+9%
53 176
+13%
55 797
+5%
54 392
-3%
50 108
-8%
42 902
-14%
47 254
+10%
53 443
+13%
56 542
+6%
90 974
+61%
94 227
+4%
141 781
+50%
228 000
+61%
308 506
+35%
369 622
+20%
438 299
+19%
452 337
+3%
383 777
-15%
310 624
-19%
221 849
-29%
120 075
-46%
74 578
-38%
Pre-Tax Income
Interest Income Expense
5 108
4 927
4 524
4 460
4 659
4 667
4 598
4 293
3 855
3 659
3 859
6 219
7 913
7 238
7 629
4 915
3 480
4 659
4 088
3 665
3 778
3 012
2 849
3 786
4 601
3 316
7 340
5 808
2 565
(1 064)
67
1 010
8 352
14 457
10 666
13 600
4 157
3 414
9 380
7 913
16 429
Non-Reccuring Items
0
0
0
(28)
(28)
(274)
0
0
(246)
0
0
(564)
0
(587)
0
0
0
(16)
0
0
0
0
0
0
0
(3 736)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
(208)
0
(26)
(26)
181
180
(2)
(2)
(16)
0
0
(19)
(1)
71
0
0
58
(35)
(40)
345
149
270
283
(106)
93
(8)
(148)
(148)
(101)
(135)
26
53
(30)
(59)
(117)
(199)
776
3 420
3 424
6 174
Total Other Income
261
412
226
476
392
144
873
791
783
675
692
987
801
762
(510)
(1 996)
(1 797)
(1 872)
(948)
208
235
283
403
306
(9)
(40)
(465)
(1 616)
(1 538)
(2 146)
(2 759)
(2 198)
(2 728)
(3 373)
(4 078)
(5 819)
(8 408)
(10 843)
(14 886)
(16 927)
(19 603)
Pre-Tax Income
33 867
N/A
39 243
+16%
40 422
+3%
39 463
-2%
39 074
-1%
40 406
+3%
43 885
+9%
51 780
+18%
61 937
+20%
60 202
-3%
65 532
+9%
66 112
+1%
56 063
-15%
58 028
+4%
47 709
-18%
39 490
-17%
46 599
+18%
48 350
+4%
46 345
-4%
51 078
+10%
57 533
+13%
59 241
+3%
57 912
-2%
54 481
-6%
47 386
-13%
46 888
-1%
60 309
+29%
60 584
+0%
91 851
+52%
90 915
-1%
138 952
+53%
226 837
+63%
314 183
+39%
380 676
+21%
444 828
+17%
460 002
+3%
379 328
-18%
303 971
-20%
219 764
-28%
114 485
-48%
77 578
-32%
Net Income
Tax Provision
(6 020)
(6 333)
(6 334)
(6 325)
(6 392)
(7 998)
(10 425)
(11 522)
(16 073)
(11 751)
(10 813)
(11 381)
(7 521)
(7 348)
(6 925)
(5 146)
(7 455)
(1 286)
1 301
567
(924)
(10 280)
(12 190)
(11 498)
(11 679)
(8 349)
(11 818)
(11 353)
(16 134)
(18 386)
(28 413)
(50 149)
(69 984)
(84 252)
(101 963)
(107 000)
(89 719)
(70 278)
(47 637)
(20 707)
(10 958)
Income from Continuing Operations
27 847
32 909
34 088
33 139
32 682
32 408
33 461
40 259
45 865
48 451
54 720
54 732
48 544
50 680
40 785
34 345
39 144
47 064
47 646
51 645
56 609
48 960
45 723
42 984
35 708
38 539
48 491
49 231
75 717
72 529
110 539
176 688
244 199
296 424
342 865
353 002
289 608
233 693
172 126
93 777
66 620
Income to Minority Interest
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
0
0
0
Net Income (Common)
27 263
N/A
32 035
+18%
33 202
+4%
32 421
-2%
32 164
-1%
32 181
+0%
33 461
+4%
40 259
+20%
45 865
+14%
48 451
+6%
54 720
+13%
54 732
+0%
48 544
-11%
50 680
+4%
40 785
-20%
34 345
-16%
39 144
+14%
47 064
+20%
47 646
+1%
51 645
+8%
56 609
+10%
48 960
-14%
45 723
-7%
42 984
-6%
35 708
-17%
38 539
+8%
48 491
+26%
49 231
+2%
75 717
+54%
72 529
-4%
110 539
+52%
176 688
+60%
244 199
+38%
296 424
+21%
342 865
+16%
353 002
+3%
289 608
-18%
233 693
-19%
172 126
-26%
93 777
-46%
66 620
-29%
EPS (Diluted)
1 703.93
N/A
2 002.18
+18%
2 075.12
+4%
2 026.31
-2%
2 010.25
-1%
2 011.31
+0%
2 091.31
+4%
2 516.18
+20%
2 866.56
+14%
3 028.18
+6%
3 420
+13%
3 420.75
+0%
3 034
-11%
3 167.5
+4%
2 549.06
-20%
2 146.56
-16%
2 446.5
+14%
2 941.5
+20%
2 977.87
+1%
3 227.81
+8%
3 538.06
+10%
3 060
-14%
2 857.68
-7%
2 686.5
-6%
2 231.75
-17%
2 408.68
+8%
3 030.68
+26%
3 076.93
+2%
4 732.31
+54%
4 533.06
-4%
6 908.68
+52%
11 043
+60%
15 262.43
+38%
18 526.5
+21%
21 429.06
+16%
22 062.62
+3%
18 100.5
-18%
14 605.81
-19%
10 757.87
-26%
5 861.06
-46%
4 096.09
-30%

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 144,500+ 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.