K
Korea Asset In Trust Co Ltd
KRX:123890
Korea Asset In Trust Co Ltd
KRX:123890
Price:
2 765
KRW
0.55%
Market Closed
Market Cap:
₩338.4B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
K
|
Korea Asset In Trust Co Ltd
KRX:123890
|
KR |
|
S
|
Starbucks Corp
BMV:SBUX
|
US |
Income Statement
Earnings Waterfall
Korea Asset In Trust Co Ltd
Korea Asset In Trust Co Ltd
Income Statement
Korea Asset In Trust Co Ltd
Korea Asset In Trust Co Ltd
Currency: KRW
| 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 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
95 376
N/A
|
97 939
+3%
|
101 681
+4%
|
115 187
+13%
|
136 477
+18%
|
157 263
+15%
|
177 012
+13%
|
199 500
+13%
|
222 482
+12%
|
224 999
+1%
|
230 020
+2%
|
229 296
0%
|
226 341
-1%
|
231 199
+2%
|
232 123
+0%
|
228 322
-2%
|
223 261
-2%
|
223 618
+0%
|
227 161
+2%
|
227 729
+0%
|
229 988
+1%
|
219 067
-5%
|
205 380
-6%
|
200 260
-2%
|
201 035
+0%
|
213 608
+6%
|
222 879
+4%
|
230 587
+3%
|
232 960
+1%
|
247 948
+6%
|
249 062
+0%
|
249 236
+0%
|
259 072
+4%
|
249 265
-4%
|
246 203
-1%
|
241 766
-2%
|
226 448
-6%
|
214 802
-5%
|
213 191
-1%
|
207 389
-3%
|
204 288
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 016)
|
(2 003)
|
(2 057)
|
(1 990)
|
(2 054)
|
(2 196)
|
(2 358)
|
(4 195)
|
(4 830)
|
(5 923)
|
(7 106)
|
(7 164)
|
(8 895)
|
(10 764)
|
(13 504)
|
(15 955)
|
(17 600)
|
(18 467)
|
(17 931)
|
(17 028)
|
(15 769)
|
(14 469)
|
(13 765)
|
(13 090)
|
(12 552)
|
(12 573)
|
(12 948)
|
(13 554)
|
(15 168)
|
(16 537)
|
(17 680)
|
(18 855)
|
(19 564)
|
(20 069)
|
(21 603)
|
(24 754)
|
(29 029)
|
(34 723)
|
(39 892)
|
(42 308)
|
(41 506)
|
|
| Gross Profit |
93 360
N/A
|
95 936
+3%
|
99 624
+4%
|
113 197
+14%
|
134 423
+19%
|
155 067
+15%
|
174 654
+13%
|
195 306
+12%
|
217 652
+11%
|
219 077
+1%
|
222 915
+2%
|
222 131
0%
|
217 446
-2%
|
220 433
+1%
|
218 617
-1%
|
212 365
-3%
|
205 661
-3%
|
205 150
0%
|
209 229
+2%
|
210 702
+1%
|
214 220
+2%
|
204 599
-4%
|
191 616
-6%
|
187 170
-2%
|
188 483
+1%
|
201 035
+7%
|
209 931
+4%
|
217 032
+3%
|
217 792
+0%
|
231 411
+6%
|
231 382
0%
|
230 382
0%
|
239 507
+4%
|
229 196
-4%
|
224 599
-2%
|
217 012
-3%
|
197 418
-9%
|
180 079
-9%
|
173 299
-4%
|
165 080
-5%
|
162 782
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(30 791)
|
(29 875)
|
(33 484)
|
(36 540)
|
(35 600)
|
(40 310)
|
(40 335)
|
(47 233)
|
(49 247)
|
(54 956)
|
(59 915)
|
(70 163)
|
(77 118)
|
(81 761)
|
(97 128)
|
(89 089)
|
(90 088)
|
(78 219)
|
(65 672)
|
(51 329)
|
(34 279)
|
(27 453)
|
(19 174)
|
(27 452)
|
(35 220)
|
(44 440)
|
(48 846)
|
(50 580)
|
(58 182)
|
(72 718)
|
(83 741)
|
(90 275)
|
(106 348)
|
(100 291)
|
(111 030)
|
(131 065)
|
(122 015)
|
(122 935)
|
(118 093)
|
(99 835)
|
(111 301)
|
|
| Selling, General & Administrative |
(29 497)
|
(28 559)
|
(31 791)
|
(33 510)
|
(26 223)
|
(28 859)
|
(29 351)
|
(30 522)
|
(34 807)
|
(34 505)
|
(35 620)
|
(38 142)
|
(43 060)
|
(43 700)
|
(42 225)
|
(40 039)
|
(34 104)
|
(33 938)
|
(35 820)
|
(36 176)
|
(37 536)
|
(37 769)
|
(38 035)
|
(38 052)
|
(38 004)
|
(39 399)
|
(39 965)
|
(42 799)
|
(50 428)
|
(48 877)
|
(50 226)
|
(64 637)
|
(87 843)
|
(77 147)
|
(84 807)
|
(101 318)
|
(113 516)
|
(114 639)
|
(122 257)
|
(99 000)
|
(101 181)
|
|
| Research & Development |
(610)
|
(757)
|
(886)
|
(969)
|
(751)
|
(817)
|
(830)
|
(1 048)
|
(1 402)
|
(1 452)
|
(1 752)
|
(1 894)
|
(1 656)
|
(1 683)
|
(1 422)
|
(1 230)
|
(1 318)
|
(1 370)
|
(1 527)
|
(2 162)
|
(2 234)
|
(2 130)
|
(2 179)
|
(1 470)
|
(1 455)
|
(1 689)
|
(1 890)
|
(2 267)
|
(2 047)
|
(1 774)
|
(1 228)
|
(686)
|
(728)
|
(614)
|
(632)
|
(782)
|
(1 240)
|
(1 548)
|
(2 366)
|
(2 613)
|
(2 838)
|
|
| Depreciation & Amortization |
(418)
|
(449)
|
(486)
|
(526)
|
(513)
|
(502)
|
(485)
|
(467)
|
(477)
|
(501)
|
(579)
|
(760)
|
(891)
|
(1 585)
|
(2 203)
|
(2 725)
|
(3 249)
|
(3 229)
|
(3 238)
|
(3 237)
|
(3 256)
|
(3 262)
|
(3 259)
|
(3 298)
|
(3 378)
|
(3 476)
|
(3 596)
|
(3 687)
|
(3 816)
|
(4 064)
|
(4 326)
|
(4 439)
|
(4 470)
|
(4 331)
|
(4 161)
|
(4 125)
|
(4 093)
|
(4 133)
|
(4 180)
|
(4 204)
|
(4 183)
|
|
| Other Operating Expenses |
(268)
|
(110)
|
(319)
|
(1 535)
|
(8 114)
|
(10 133)
|
(9 668)
|
(15 194)
|
(12 562)
|
(18 497)
|
(21 965)
|
(29 368)
|
(31 510)
|
(34 794)
|
(51 278)
|
(45 094)
|
(51 418)
|
(39 680)
|
(25 085)
|
(9 753)
|
8 747
|
15 710
|
24 299
|
15 369
|
7 617
|
124
|
(3 396)
|
(1 826)
|
(1 891)
|
(18 003)
|
(27 962)
|
(20 513)
|
(13 307)
|
(18 199)
|
(21 429)
|
(24 839)
|
(3 166)
|
(2 614)
|
10 711
|
5 982
|
(3 098)
|
|
| Operating Income |
62 568
N/A
|
66 064
+6%
|
66 142
+0%
|
76 658
+16%
|
98 823
+29%
|
114 757
+16%
|
134 320
+17%
|
148 073
+10%
|
168 405
+14%
|
164 121
-3%
|
162 999
-1%
|
151 969
-7%
|
140 328
-8%
|
138 673
-1%
|
121 490
-12%
|
123 277
+1%
|
115 573
-6%
|
126 932
+10%
|
143 558
+13%
|
159 373
+11%
|
179 940
+13%
|
177 147
-2%
|
172 442
-3%
|
159 718
-7%
|
153 263
-4%
|
156 595
+2%
|
161 085
+3%
|
166 453
+3%
|
159 610
-4%
|
158 693
-1%
|
147 640
-7%
|
140 107
-5%
|
133 159
-5%
|
128 904
-3%
|
113 570
-12%
|
85 947
-24%
|
75 403
-12%
|
57 144
-24%
|
55 206
-3%
|
65 246
+18%
|
51 481
-21%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(202)
|
0
|
0
|
0
|
(484)
|
(2)
|
(107)
|
(355)
|
(531)
|
(880)
|
(1 662)
|
(1 340)
|
(1 865)
|
(1 549)
|
(1 111)
|
(1 501)
|
(2 260)
|
(5 441)
|
(2 450)
|
(2 250)
|
(6 884)
|
(9 849)
|
(7 561)
|
(9 532)
|
(4 752)
|
(2 302)
|
(10 188)
|
(9 087)
|
(10 395)
|
34 089
|
36 711
|
36 251
|
36 271
|
(11 814)
|
(12 851)
|
(13 715)
|
(24 858)
|
(18 827)
|
(13 429)
|
(11 380)
|
(11 749)
|
|
| Non-Reccuring Items |
(3 987)
|
(187)
|
(182)
|
(169)
|
(2 152)
|
(155)
|
(160)
|
(181)
|
(1 071)
|
(987)
|
(1 058)
|
(1 281)
|
(593)
|
(755)
|
2 606
|
2 706
|
2 867
|
2 931
|
(396)
|
(416)
|
(518)
|
(477)
|
(515)
|
(417)
|
(730)
|
(953)
|
(1 166)
|
(1 634)
|
(2 565)
|
(2 479)
|
(2 122)
|
(1 881)
|
(1 078)
|
(1 745)
|
(1 793)
|
(1 361)
|
(886)
|
12
|
(2 184)
|
(2 382)
|
(2 399)
|
|
| Gain/Loss on Disposition of Assets |
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
(28)
|
(27)
|
(27)
|
(2)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1 517)
|
(1 537)
|
(16)
|
(28)
|
(191)
|
(1 307)
|
(1 274)
|
(247)
|
(151)
|
1 040
|
1 040
|
158
|
620
|
1 620
|
1 919
|
2 612
|
2 392
|
1 412
|
1 304
|
477
|
411
|
309
|
486
|
506
|
(1 424)
|
(1 112)
|
(1 362)
|
(655)
|
(1 232)
|
(224)
|
(113)
|
(857)
|
(831)
|
(2 069)
|
(2 358)
|
(2 353)
|
76
|
31
|
(200)
|
25 932
|
25 882
|
|
| Pre-Tax Income |
56 863
N/A
|
64 341
+13%
|
65 946
+2%
|
76 463
+16%
|
95 996
+26%
|
113 294
+18%
|
132 779
+17%
|
147 290
+11%
|
166 651
+13%
|
163 294
-2%
|
161 291
-1%
|
149 478
-7%
|
138 464
-7%
|
137 963
0%
|
124 903
-9%
|
127 092
+2%
|
118 569
-7%
|
125 834
+6%
|
142 015
+13%
|
157 182
+11%
|
172 948
+10%
|
167 130
-3%
|
164 852
-1%
|
150 276
-9%
|
146 357
-3%
|
152 229
+4%
|
148 369
-3%
|
155 081
+5%
|
145 422
-6%
|
190 080
+31%
|
182 116
-4%
|
173 622
-5%
|
167 521
-4%
|
113 277
-32%
|
96 568
-15%
|
68 519
-29%
|
49 736
-27%
|
38 362
-23%
|
39 393
+3%
|
77 415
+97%
|
63 215
-18%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(14 665)
|
(16 527)
|
(16 804)
|
(19 476)
|
(22 828)
|
(26 881)
|
(31 591)
|
(35 013)
|
(39 926)
|
(38 777)
|
(38 280)
|
(35 420)
|
(35 072)
|
(35 285)
|
(32 215)
|
(32 806)
|
(29 816)
|
(31 578)
|
(35 527)
|
(39 143)
|
(42 940)
|
(41 742)
|
(41 607)
|
(38 315)
|
(38 897)
|
(39 989)
|
(38 598)
|
(40 207)
|
(37 180)
|
(48 459)
|
(45 765)
|
(42 787)
|
(37 879)
|
(24 820)
|
(20 920)
|
(14 887)
|
(12 312)
|
(9 060)
|
(9 672)
|
(18 280)
|
(13 834)
|
|
| Income from Continuing Operations |
42 198
|
47 813
|
49 140
|
56 986
|
73 167
|
86 413
|
101 189
|
112 277
|
126 725
|
124 516
|
123 010
|
114 057
|
103 392
|
102 678
|
92 688
|
94 286
|
88 753
|
94 257
|
106 489
|
118 040
|
130 008
|
125 389
|
123 245
|
111 961
|
107 461
|
112 240
|
109 771
|
114 874
|
108 242
|
141 620
|
136 351
|
130 835
|
129 642
|
88 457
|
75 648
|
53 632
|
37 424
|
29 302
|
29 721
|
59 135
|
49 382
|
|
| Income to Minority Interest |
114
|
320
|
380
|
162
|
(356)
|
(662)
|
(809)
|
(1 026)
|
(1 197)
|
(1 466)
|
(1 085)
|
(881)
|
(1 035)
|
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) |
42 313
N/A
|
48 133
+14%
|
49 520
+3%
|
57 148
+15%
|
72 811
+27%
|
85 751
+18%
|
100 379
+17%
|
111 251
+11%
|
125 528
+13%
|
123 050
-2%
|
121 926
-1%
|
113 176
-7%
|
102 357
-10%
|
102 013
0%
|
91 729
-10%
|
93 558
+2%
|
88 753
-5%
|
94 257
+6%
|
106 489
+13%
|
118 040
+11%
|
130 008
+10%
|
125 389
-4%
|
123 245
-2%
|
111 961
-9%
|
107 461
-4%
|
112 240
+4%
|
109 771
-2%
|
114 874
+5%
|
108 242
-6%
|
141 620
+31%
|
136 351
-4%
|
130 835
-4%
|
129 642
-1%
|
88 457
-32%
|
75 648
-14%
|
53 632
-29%
|
37 424
-30%
|
29 302
-22%
|
29 721
+1%
|
59 135
+99%
|
49 382
-16%
|
|
| EPS (Diluted) |
402.98
N/A
|
445.67
+11%
|
380.92
-15%
|
460.87
+21%
|
627.68
+36%
|
691.54
+10%
|
809.5
+17%
|
904.47
+12%
|
1 012.32
+12%
|
1 000.4
-1%
|
991.26
-1%
|
1 001.55
+1%
|
838.99
-16%
|
836.17
0%
|
751.87
-10%
|
766.86
+2%
|
727.48
-5%
|
772.59
+6%
|
872.86
+13%
|
967.54
+11%
|
1 065.63
+10%
|
1 024.69
-4%
|
1 007.18
-2%
|
914.96
-9%
|
878
-4%
|
917.24
+4%
|
897.06
-2%
|
938.76
+5%
|
884.57
-6%
|
1 157.34
+31%
|
1 114.28
-4%
|
1 069.2
-4%
|
1 059
-1%
|
722.87
-32%
|
618.2
-14%
|
438.28
-29%
|
305.83
-30%
|
239.46
-22%
|
242.88
+1%
|
483.26
+99%
|
403.55
-16%
|
|
Switch to:
Switch to:
See Also
Discover More
