E-Mart Inc
KRX:139480

Watchlist Manager
E-Mart Inc Logo
E-Mart Inc
KRX:139480
Watchlist
Price: 80 600 KRW -2.07% Market Closed
Market Cap: 2.2T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+6%
5Y
+43%
10Y
+116%
Operating Income
+
3Y
+4%
5Y
+101%
10Y
-58%
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
E-Mart Inc

Revenue
29T KRW
Cost of Revenue
-20T KRW
Gross Profit
9.1T KRW
Operating Expenses
-8.8T KRW
Operating Income
215.6B KRW
Other Expenses
-668.2B KRW
Net Income
-452.6B KRW

Income Statement
E-Mart Inc

Rotate your device to view
Income Statement
Currency: KRW
Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 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 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
0
32 075
129 690
93 239
124 502
124 970
123 935
123 826
124 172
122 716
122 951
124 598
124 115
124 033
124 412
122 294
120 198
116 988
114 276
111 109
107 423
104 924
97 100
91 140
87 006
81 965
81 505
98 050
113 132
129 916
149 543
153 153
158 350
161 509
164 623
168 844
175 320
186 666
213 619
236 382
263 790
295 532
317 541
347 304
373 858
398 137
417 674
440 078
461 541
479 882
493 730
504 336
0
Revenue
12 278 843
N/A
12 485 206
+2%
12 685 041
+2%
12 677 427
0%
12 834 219
+1%
12 978 191
+1%
13 035 263
+0%
13 065 991
+0%
13 051 864
0%
13 061 369
+0%
13 153 607
+1%
13 288 808
+1%
13 411 716
+1%
13 553 497
+1%
13 639 993
+1%
13 871 000
+2%
14 092 369
+2%
14 442 616
+2%
14 615 065
+1%
14 728 725
+1%
14 952 209
+2%
15 069 944
+1%
15 514 902
+3%
15 877 748
+2%
16 190 186
+2%
16 765 690
+4%
17 049 079
+2%
17 527 954
+3%
18 119 580
+3%
18 455 713
+2%
19 062 880
+3%
19 688 295
+3%
20 295 278
+3%
21 139 700
+4%
22 033 010
+4%
22 718 006
+3%
23 394 689
+3%
23 798 855
+2%
24 932 681
+5%
26 040 424
+4%
27 323 053
+5%
28 718 556
+5%
29 332 414
+2%
29 464 297
+0%
29 588 069
+0%
29 590 297
+0%
29 472 248
0%
29 543 572
+0%
29 328 469
-1%
29 127 295
-1%
29 020 897
0%
29 033 110
+0%
29 016 096
0%
Gross Profit
Cost of Revenue
(8 897 096)
(9 032 768)
(9 199 861)
(9 176 737)
(9 292 144)
(9 403 453)
(9 426 497)
(9 440 827)
(9 417 217)
(9 406 116)
(9 480 358)
(9 577 757)
(9 674 266)
(9 783 550)
(9 843 825)
(10 008 498)
(10 159 127)
(10 397 701)
(10 506 076)
(10 570 481)
(10 741 706)
(10 821 624)
(11 140 063)
(11 426 284)
(11 674 049)
(12 157 459)
(12 452 784)
(12 909 538)
(13 425 677)
(13 680 737)
(14 170 452)
(14 601 687)
(15 004 301)
(15 599 095)
(16 224 206)
(16 696 917)
(17 203 291)
(17 539 324)
(18 183 525)
(18 847 466)
(19 586 129)
(20 440 241)
(21 009 680)
(21 144 241)
(21 297 111)
(21 265 300)
(20 728 081)
(20 565 701)
(20 196 248)
(19 899 332)
(19 979 757)
(19 951 210)
(19 951 220)
Gross Profit
3 381 746
N/A
3 452 437
+2%
3 485 180
+1%
3 500 691
+0%
3 542 076
+1%
3 574 738
+1%
3 608 766
+1%
3 625 163
+0%
3 634 646
+0%
3 655 252
+1%
3 673 249
+0%
3 711 050
+1%
3 737 449
+1%
3 769 945
+1%
3 796 168
+1%
3 862 501
+2%
3 933 241
+2%
4 044 915
+3%
4 108 989
+2%
4 158 244
+1%
4 210 502
+1%
4 248 319
+1%
4 374 838
+3%
4 451 463
+2%
4 516 137
+1%
4 608 231
+2%
4 596 295
0%
4 618 416
+0%
4 693 903
+2%
4 774 976
+2%
4 892 427
+2%
5 086 609
+4%
5 290 978
+4%
5 540 606
+5%
5 808 804
+5%
6 021 089
+4%
6 191 398
+3%
6 259 531
+1%
6 749 156
+8%
7 192 959
+7%
7 736 924
+8%
8 278 315
+7%
8 322 734
+1%
8 320 055
0%
8 290 958
0%
8 324 998
+0%
8 744 167
+5%
8 977 870
+3%
9 132 221
+2%
9 227 963
+1%
9 041 140
-2%
9 081 900
+0%
9 064 876
0%
Operating Income
Operating Expenses
(2 593 076)
(2 642 277)
(2 750 182)
(2 743 671)
(2 814 084)
(2 853 846)
(2 873 662)
(2 929 127)
(2 992 682)
(3 040 056)
(3 090 272)
(3 151 133)
(3 223 889)
(3 252 040)
(3 292 388)
(3 374 573)
(3 464 046)
(3 554 556)
(3 540 391)
(3 578 021)
(3 612 272)
(3 664 075)
(3 789 946)
(3 883 557)
(3 959 431)
(4 057 483)
(4 133 468)
(4 209 374)
(4 393 531)
(4 552 946)
(4 741 775)
(4 961 811)
(5 183 690)
(5 398 289)
(5 571 653)
(5 709 129)
(5 824 463)
(5 935 211)
(6 432 365)
(6 964 964)
(7 528 835)
(8 078 113)
(8 187 083)
(8 205 200)
(8 216 786)
(8 273 646)
(8 791 102)
(8 991 355)
(9 127 338)
(9 189 282)
(8 994 041)
(8 922 587)
(8 849 296)
Selling, General & Administrative
(2 432 052)
(2 421 632)
(2 423 683)
(2 367 426)
(2 509 638)
(2 543 402)
(2 522 132)
(2 572 887)
(2 623 629)
(2 665 030)
(2 717 500)
(2 751 853)
(2 819 189)
(2 843 000)
(2 900 518)
(2 966 688)
(3 051 648)
(3 137 607)
(3 133 023)
(3 170 217)
(3 204 107)
(3 249 995)
(3 364 466)
(3 440 774)
(3 501 327)
(3 589 102)
(3 654 141)
(3 681 201)
(3 761 397)
(3 840 848)
(3 943 662)
(4 143 276)
(4 342 637)
(4 531 785)
(4 687 551)
(4 808 519)
(4 908 631)
(5 009 840)
(5 432 381)
(5 871 076)
(6 339 140)
(6 804 206)
(6 886 557)
(6 900 566)
(6 908 146)
(6 944 995)
(7 415 393)
(7 592 832)
(7 713 699)
(7 765 069)
(7 595 766)
(7 561 269)
(7 525 947)
Depreciation & Amortization
0
(83 144)
(326 499)
(252 466)
(340 044)
(346 041)
(351 530)
(356 239)
(360 468)
(366 441)
(372 772)
(378 878)
(384 297)
(388 637)
(391 870)
(396 910)
(401 423)
(405 974)
(407 368)
(407 804)
(408 164)
(411 714)
(425 480)
(439 866)
(455 659)
(468 381)
(479 327)
(553 631)
(632 134)
(712 098)
(798 113)
(818 535)
(841 054)
(866 506)
(884 101)
(900 610)
(915 832)
(925 370)
(999 984)
(1 093 888)
(1 189 695)
(1 273 907)
(1 300 526)
(1 304 635)
(1 308 640)
(1 328 651)
(1 375 709)
(1 398 523)
(1 413 639)
(1 424 213)
(1 398 275)
(1 361 318)
(1 323 349)
Other Operating Expenses
(161 024)
(137 501)
0
(123 779)
35 598
35 597
0
0
(8 585)
(8 585)
0
(20 402)
(20 403)
(20 403)
0
(10 975)
(10 975)
(10 975)
0
0
0
(2 366)
0
(2 917)
(2 445)
0
0
25 458
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
788 672
N/A
810 161
+3%
734 999
-9%
757 019
+3%
727 991
-4%
720 892
-1%
735 104
+2%
696 037
-5%
641 964
-8%
615 195
-4%
582 977
-5%
559 915
-4%
513 559
-8%
517 906
+1%
503 780
-3%
487 930
-3%
469 197
-4%
490 361
+5%
568 598
+16%
580 224
+2%
598 232
+3%
584 245
-2%
584 893
+0%
567 906
-3%
556 705
-2%
550 747
-1%
462 827
-16%
409 042
-12%
300 372
-27%
222 030
-26%
150 653
-32%
124 797
-17%
107 287
-14%
142 315
+33%
237 151
+67%
311 959
+32%
366 934
+18%
324 320
-12%
316 791
-2%
227 995
-28%
208 089
-9%
200 203
-4%
135 652
-32%
114 855
-15%
74 173
-35%
51 351
-31%
(46 935)
N/A
(13 485)
+71%
4 883
N/A
38 681
+692%
47 098
+22%
159 313
+238%
215 580
+35%
Pre-Tax Income
Interest Income Expense
(67 709)
(63 700)
(63 565)
(67 528)
(75 008)
(82 297)
(75 484)
(58 986)
(74 520)
(67 406)
(70 056)
(57 413)
265 484
264 738
253 841
252 127
(72 320)
(66 326)
(49 271)
(41 532)
(29 684)
7 529
224 404
238 273
223 117
215 206
88 010
82 518
97 285
77 342
3 525
110
4 791
(2 924)
(18 782)
(18 188)
(13 419)
36 539
137 768
86 324
16 969
(112 356)
(158 721)
(140 361)
(204 893)
(194 652)
(261 700)
(285 124)
(234 589)
(180 149)
(376 291)
(363 454)
(323 745)
Non-Reccuring Items
0
0
35 597
0
0
0
0
(8 585)
0
0
(20 402)
0
0
0
(10 974)
0
0
0
(1 782)
(1 894)
(2 365)
0
(3 028)
0
0
41 815
25 457
0
24 033
(20 558)
(91 053)
(88 890)
(62 036)
(62 631)
(141 955)
(144 114)
(169 528)
960 096
1 054 669
1 054 041
1 054 363
96 554
146 081
145 987
146 294
(24 589)
(40 788)
(39 042)
(38 139)
(2 431)
(261 532)
(263 536)
(265 374)
Gain/Loss on Disposition of Assets
0
1 162
(3 267)
(3 008)
(5 340)
(6 801)
(5 935)
(3 903)
(4 224)
(4 371)
(8 882)
(5 268)
(3 737)
(15 887)
(20 809)
(18 526)
(18 911)
(7 744)
(20 710)
(22 521)
(24 019)
172 673
(6 510)
(13 331)
79 375
(119 066)
(11)
0
(81 157)
(64 852)
211 053
211 937
760 188
754 871
541 885
546 629
634 263
623 035
584 117
1 666 370
1 027 784
1 020 108
1 062 175
(22 568)
(17 278)
(8 507)
10 617
15 970
23 647
23 921
782
(17 225)
(28 564)
Total Other Income
(61 246)
(59 404)
(88 692)
(86 443)
(88 120)
(86 756)
(4 610)
(10 633)
(12 861)
(14 283)
(59 806)
(50 023)
(48 606)
(57 902)
(32 083)
(31 903)
(33 864)
(23 918)
9 919
11 718
14 814
(2 038)
(23)
(8 242)
(9 306)
9 831
8 683
19 498
11 347
16 452
7 925
4 765
942
(5 891)
3 497
12 070
17 499
18 306
20 352
25 540
22 883
34 064
67 297
63 128
107 986
143 060
126 517
136 971
63 003
14 870
(15 468)
(34 194)
(9 735)
Pre-Tax Income
659 717
N/A
688 219
+4%
615 071
-11%
600 040
-2%
559 523
-7%
545 038
-3%
649 075
+19%
613 931
-5%
550 360
-10%
529 135
-4%
423 832
-20%
447 211
+6%
726 699
+62%
708 855
-2%
693 755
-2%
689 627
-1%
344 102
-50%
392 373
+14%
506 755
+29%
525 996
+4%
556 979
+6%
762 411
+37%
799 736
+5%
784 607
-2%
849 891
+8%
698 532
-18%
584 967
-16%
511 058
-13%
351 879
-31%
230 413
-35%
282 103
+22%
252 720
-10%
811 173
+221%
825 742
+2%
621 796
-25%
708 357
+14%
835 751
+18%
1 962 297
+135%
2 113 697
+8%
3 060 270
+45%
2 330 089
-24%
1 238 573
-47%
1 252 484
+1%
161 041
-87%
106 281
-34%
(33 337)
N/A
(212 289)
-537%
(184 710)
+13%
(181 196)
+2%
(105 108)
+42%
(605 411)
-476%
(519 095)
+14%
(411 839)
+21%
Net Income
Tax Provision
(194 022)
(189 783)
(179 978)
(173 424)
(162 364)
(162 664)
(172 830)
(162 661)
(148 250)
(144 646)
(131 913)
(140 690)
(212 839)
(210 709)
(237 876)
(235 289)
(152 074)
(156 819)
(137 535)
(136 590)
(140 641)
(192 141)
(191 750)
(187 236)
(196 577)
(154 164)
(126 101)
(112 047)
(74 575)
(35 433)
(58 266)
(54 101)
(271 398)
(278 402)
(259 223)
(288 181)
(247 061)
(556 569)
(524 623)
(767 503)
(583 457)
(304 625)
(244 758)
43 527
58 212
93 659
24 823
23 953
11 731
20 923
31 981
(101)
(26 829)
Income from Continuing Operations
465 697
498 439
435 093
426 618
397 160
382 374
476 244
451 270
402 110
384 489
291 918
306 521
513 860
498 145
455 880
454 338
192 027
235 555
369 220
389 406
416 339
570 270
607 986
597 372
653 315
544 369
458 866
399 011
277 304
194 980
223 836
198 619
539 775
547 340
362 573
420 176
588 690
1 405 728
1 589 074
2 292 767
1 746 632
933 947
1 007 726
204 568
164 493
60 322
(187 466)
(160 757)
(169 465)
(84 186)
(573 430)
(519 196)
(438 668)
Income to Minority Interest
(11 647)
(11 003)
(11 020)
(9 143)
(9 326)
(9 321)
(9 003)
(8 206)
(6 066)
(4 752)
(1 895)
(3 139)
(3 336)
(2 132)
(1 170)
66
(1 367)
(3 102)
(5 410)
(7 534)
(5 987)
(7 059)
(11 857)
(16 287)
(18 827)
(18 760)
(25 991)
(21 455)
(15 977)
(15 219)
10 059
16 161
15 916
11 161
(778)
(15 982)
(23 899)
(20 384)
(18 329)
(2 164)
6 455
(8 059)
21 557
24 788
38 134
77 142
98 374
87 992
38 071
32 136
(16 589)
(27 568)
(13 913)
Net Income (Common)
454 049
N/A
487 434
+7%
424 074
-13%
417 472
-2%
387 832
-7%
373 051
-4%
467 241
+25%
443 063
-5%
396 043
-11%
379 736
-4%
290 024
-24%
303 382
+5%
510 524
+68%
496 014
-3%
454 709
-8%
454 405
0%
190 662
-58%
232 454
+22%
376 227
+62%
385 611
+2%
400 531
+4%
630 966
+58%
616 081
-2%
604 739
-2%
671 396
+11%
484 689
-28%
450 188
-7%
399 847
-11%
283 924
-29%
202 610
-29%
210 361
+4%
191 247
-9%
532 157
+178%
534 967
+1%
333 756
-38%
376 154
+13%
544 065
+45%
1 364 617
+151%
1 550 864
+14%
2 274 078
+47%
1 725 252
-24%
894 013
-48%
1 014 858
+14%
215 332
-79%
189 004
-12%
124 245
-34%
(103 517)
N/A
(87 216)
+16%
(143 171)
-64%
(60 191)
+58%
(594 525)
-888%
(547 686)
+8%
(452 581)
+17%
EPS (Diluted)
16 216.03
N/A
17 408.35
+7%
15 145.5
-13%
14 909.71
-2%
27 702.28
+86%
13 323.25
-52%
16 687.17
+25%
15 823.67
-5%
14 144.39
-11%
13 562
-4%
10 358
-24%
10 835.07
+5%
18 233
+68%
17 714.78
-3%
16 239.6
-8%
16 228.75
0%
6 809.35
-58%
8 301.92
+22%
13 436.67
+62%
13 771.82
+2%
21 080.57
+53%
22 534.5
+7%
22 002.89
-2%
21 597.82
-2%
23 978.42
+11%
17 310.32
-28%
16 078.14
-7%
13 787.82
-14%
12 905.63
-6%
6 753.66
-48%
7 512.89
+11%
6 830.25
-9%
19 005.6
+178%
19 813.59
+4%
12 361.33
-38%
12 538.46
+1%
19 629.04
+57%
49 195.38
+151%
56 152
+14%
82 161.73
+46%
50 557.7
-38%
35 808.35
-29%
37 527.69
+5%
8 038.25
-79%
7 055.06
-12%
4 638.01
-34%
-3 864.24
N/A
-3 255.73
+16%
-5 344.51
-64%
-2 246.71
+58%
-22 193.42
-888%
-20 441.26
+8%
-16 896.93
+17%

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
Follow us
Join more than 302,000+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.