Dentium Co Ltd
KRX:145720
Dentium Co Ltd
KRX:145720
Price:
56 100
KRW
-0.88%
Market Closed
Market Cap:
₩483.6B
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
|
Dentium Co Ltd
KRX:145720
|
KR |
|
Magellanic Cloud Ltd
BSE:538891
|
IN |
|
Alue Co Ltd
TSE:7043
|
JP |
|
Sharplink Gaming Ltd
NASDAQ:SBET
|
IL |
|
S
|
Sinosoft Technology Group Ltd
HKEX:1297
|
CN |
|
G
|
G G Engineering Ltd
BSE:540614
|
IN |
Income Statement
Earnings Waterfall
Dentium Co Ltd
Dentium Co Ltd
Income Statement
Dentium Co Ltd
Dentium 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 | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1 054
|
983
|
917
|
882
|
962
|
933
|
758
|
510
|
423
|
479
|
762
|
1 083
|
1 379
|
1 753
|
2 767
|
3 565
|
5 160
|
6 607
|
7 315
|
8 277
|
8 031
|
7 509
|
6 945
|
6 412
|
6 077
|
5 950
|
6 103
|
6 409
|
6 793
|
7 676
|
8 581
|
9 048
|
7 433
|
7 127
|
6 711
|
6 579
|
9 585
|
0
|
0
|
0
|
0
|
|
| Revenue |
95 489
N/A
|
99 349
+4%
|
106 223
+7%
|
113 069
+6%
|
120 034
+6%
|
126 191
+5%
|
135 816
+8%
|
143 469
+6%
|
150 646
+5%
|
159 512
+6%
|
166 634
+4%
|
174 035
+4%
|
186 316
+7%
|
198 735
+7%
|
220 331
+11%
|
237 890
+8%
|
252 587
+6%
|
240 083
-5%
|
222 634
-7%
|
220 958
-1%
|
229 749
+4%
|
242 774
+6%
|
263 795
+9%
|
272 864
+3%
|
291 530
+7%
|
312 261
+7%
|
336 432
+8%
|
355 920
+6%
|
355 866
0%
|
350 146
-2%
|
359 870
+3%
|
362 989
+1%
|
393 189
+8%
|
407 113
+4%
|
412 395
+1%
|
413 295
+0%
|
407 807
-1%
|
401 909
-1%
|
372 489
-7%
|
356 031
-4%
|
346 452
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(26 777)
|
(28 872)
|
(31 145)
|
(32 498)
|
(36 745)
|
(39 154)
|
(43 494)
|
(46 814)
|
(44 027)
|
(47 545)
|
(47 154)
|
(48 005)
|
(55 545)
|
(60 519)
|
(70 916)
|
(81 170)
|
(85 008)
|
(82 063)
|
(81 630)
|
(82 275)
|
(86 952)
|
(91 168)
|
(94 594)
|
(95 987)
|
(98 376)
|
(102 022)
|
(104 774)
|
(110 017)
|
(95 190)
|
(90 843)
|
(96 816)
|
(94 000)
|
(114 349)
|
(123 625)
|
(132 332)
|
(134 694)
|
(147 556)
|
(149 453)
|
(133 936)
|
(133 461)
|
(128 397)
|
|
| Gross Profit |
68 712
N/A
|
70 476
+3%
|
75 077
+7%
|
80 569
+7%
|
83 288
+3%
|
87 036
+5%
|
92 321
+6%
|
96 655
+5%
|
106 619
+10%
|
111 967
+5%
|
119 480
+7%
|
126 030
+5%
|
130 771
+4%
|
138 216
+6%
|
149 415
+8%
|
156 720
+5%
|
167 580
+7%
|
158 019
-6%
|
141 003
-11%
|
138 681
-2%
|
142 797
+3%
|
151 605
+6%
|
169 200
+12%
|
176 878
+5%
|
193 154
+9%
|
210 239
+9%
|
231 659
+10%
|
245 903
+6%
|
260 676
+6%
|
259 303
-1%
|
263 054
+1%
|
268 988
+2%
|
278 839
+4%
|
283 489
+2%
|
280 063
-1%
|
278 600
-1%
|
260 251
-7%
|
252 456
-3%
|
238 553
-6%
|
222 570
-7%
|
218 054
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(51 935)
|
(51 478)
|
(56 450)
|
(53 118)
|
(54 760)
|
(58 979)
|
(59 662)
|
(63 896)
|
(65 544)
|
(69 374)
|
(75 078)
|
(82 038)
|
(88 811)
|
(96 188)
|
(104 665)
|
(111 796)
|
(122 923)
|
(121 867)
|
(113 038)
|
(109 220)
|
(103 201)
|
(105 481)
|
(111 928)
|
(116 939)
|
(123 271)
|
(132 071)
|
(133 693)
|
(129 016)
|
(134 974)
|
(132 468)
|
(139 024)
|
(148 622)
|
(140 560)
|
(147 516)
|
(148 776)
|
(153 007)
|
(161 754)
|
(163 598)
|
(161 859)
|
(157 769)
|
(153 943)
|
|
| Selling, General & Administrative |
(46 202)
|
(45 534)
|
(49 571)
|
(45 961)
|
(47 898)
|
(50 385)
|
(51 106)
|
(54 346)
|
(57 733)
|
(61 583)
|
(66 404)
|
(73 219)
|
(77 827)
|
(84 439)
|
(91 460)
|
(97 316)
|
(108 320)
|
(105 750)
|
(99 120)
|
(94 867)
|
(88 878)
|
(90 103)
|
(96 954)
|
(102 298)
|
(109 110)
|
(116 472)
|
(120 385)
|
(115 742)
|
(118 776)
|
(116 076)
|
(121 695)
|
(131 032)
|
(122 984)
|
(129 546)
|
(131 218)
|
(132 817)
|
(142 815)
|
(143 534)
|
(140 363)
|
(138 850)
|
(137 572)
|
|
| Research & Development |
(3 842)
|
(4 003)
|
(4 762)
|
(4 978)
|
(4 684)
|
(5 423)
|
(5 140)
|
(5 707)
|
(5 250)
|
(4 588)
|
(5 560)
|
(6 046)
|
(8 150)
|
0
|
0
|
0
|
(6 509)
|
0
|
(2 651)
|
(4 247)
|
(5 016)
|
(5 812)
|
(6 115)
|
(5 908)
|
(4 950)
|
(5 348)
|
(4 322)
|
(4 441)
|
(5 299)
|
(5 206)
|
(5 605)
|
(5 355)
|
(6 034)
|
(6 066)
|
(5 641)
|
(5 947)
|
(6 408)
|
(6 034)
|
(7 276)
|
(6 766)
|
(4 209)
|
|
| Depreciation & Amortization |
(1 892)
|
(1 900)
|
(2 078)
|
(2 141)
|
(2 177)
|
(2 331)
|
(2 576)
|
(3 003)
|
(2 560)
|
(2 742)
|
(2 652)
|
(2 311)
|
(2 834)
|
(7 052)
|
(10 913)
|
(13 816)
|
(8 094)
|
(13 620)
|
(10 798)
|
(10 327)
|
(9 307)
|
(9 351)
|
(9 549)
|
(8 815)
|
(9 212)
|
(8 861)
|
(9 068)
|
(9 266)
|
(10 898)
|
(11 446)
|
(11 985)
|
(12 363)
|
(11 542)
|
(11 904)
|
(11 918)
|
(14 243)
|
(12 530)
|
(14 078)
|
(14 268)
|
(12 201)
|
(12 162)
|
|
| Other Operating Expenses |
0
|
(41)
|
(39)
|
(38)
|
0
|
(840)
|
(840)
|
(840)
|
0
|
(461)
|
(462)
|
(462)
|
0
|
(4 697)
|
(2 292)
|
(664)
|
0
|
(2 497)
|
(469)
|
221
|
0
|
(215)
|
690
|
83
|
0
|
(1 391)
|
83
|
433
|
0
|
261
|
260
|
127
|
0
|
0
|
0
|
0
|
0
|
48
|
48
|
48
|
0
|
|
| Operating Income |
16 777
N/A
|
19 000
+13%
|
18 628
-2%
|
27 453
+47%
|
28 529
+4%
|
28 056
-2%
|
32 658
+16%
|
32 757
+0%
|
41 075
+25%
|
42 593
+4%
|
44 404
+4%
|
43 994
-1%
|
41 960
-5%
|
42 029
+0%
|
44 750
+6%
|
44 924
+0%
|
44 657
-1%
|
36 153
-19%
|
27 966
-23%
|
29 463
+5%
|
39 596
+34%
|
46 125
+16%
|
57 273
+24%
|
59 939
+5%
|
69 882
+17%
|
78 168
+12%
|
97 965
+25%
|
116 887
+19%
|
125 703
+8%
|
126 835
+1%
|
124 030
-2%
|
120 366
-3%
|
138 279
+15%
|
135 973
-2%
|
131 286
-3%
|
125 594
-4%
|
98 497
-22%
|
88 858
-10%
|
76 694
-14%
|
64 801
-16%
|
64 111
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
334
|
153
|
(704)
|
(4 521)
|
(1 053)
|
(3 518)
|
(1 304)
|
2 338
|
(4 500)
|
(478)
|
(1 004)
|
(4 429)
|
(387)
|
298
|
(3 732)
|
309
|
(5 073)
|
(4 290)
|
(4 197)
|
(10 993)
|
(15 611)
|
(16 246)
|
(12 163)
|
(2 764)
|
4 644
|
4 201
|
8 034
|
8 308
|
(7 115)
|
(6 381)
|
(14 459)
|
(19 304)
|
(5 621)
|
(3 874)
|
1 932
|
(5 306)
|
12 280
|
5 933
|
(12 457)
|
(3 093)
|
(16 291)
|
|
| Non-Reccuring Items |
(37)
|
0
|
0
|
0
|
(841)
|
0
|
0
|
0
|
(462)
|
0
|
0
|
0
|
0
|
0
|
(664)
|
0
|
(1 131)
|
0
|
0
|
0
|
(905)
|
0
|
(2 315)
|
(2 678)
|
(1 474)
|
0
|
(64)
|
0
|
0
|
0
|
0
|
0
|
2 682
|
2 901
|
2 974
|
3 019
|
(10 644)
|
(10 810)
|
(10 871)
|
(10 913)
|
(21 028)
|
|
| Gain/Loss on Disposition of Assets |
(14)
|
(34)
|
6
|
(7)
|
(40)
|
0
|
(43)
|
0
|
0
|
14
|
9
|
0
|
(1)
|
(106)
|
(98)
|
(80)
|
(300)
|
(210)
|
(204)
|
(83)
|
268
|
200
|
502
|
(392)
|
622
|
0
|
395
|
0
|
(0)
|
0
|
(599)
|
(677)
|
(1 642)
|
(1 948)
|
(1 855)
|
(1 776)
|
(700)
|
(394)
|
95
|
137
|
(7)
|
|
| Total Other Income |
366
|
198
|
672
|
615
|
(208)
|
(335)
|
(439)
|
(534)
|
(229)
|
(78)
|
(65)
|
(140)
|
434
|
(565)
|
20
|
29
|
(4 548)
|
(3 449)
|
(3 506)
|
(3 641)
|
2 706
|
2 662
|
1 796
|
2 017
|
1 043
|
1 777
|
1 979
|
2 109
|
(193)
|
(188)
|
(586)
|
571
|
782
|
(3 601)
|
(3 662)
|
(4 594)
|
(5 501)
|
(715)
|
(916)
|
(3 092)
|
(3 667)
|
|
| Pre-Tax Income |
17 426
N/A
|
19 317
+11%
|
18 601
-4%
|
23 539
+27%
|
26 386
+12%
|
24 203
-8%
|
30 872
+28%
|
34 561
+12%
|
35 884
+4%
|
42 052
+17%
|
43 346
+3%
|
39 425
-9%
|
42 006
+7%
|
41 658
-1%
|
40 277
-3%
|
45 182
+12%
|
33 605
-26%
|
28 204
-16%
|
20 059
-29%
|
14 745
-26%
|
26 054
+77%
|
32 740
+26%
|
45 093
+38%
|
56 122
+24%
|
74 718
+33%
|
84 146
+13%
|
108 310
+29%
|
127 304
+18%
|
118 395
-7%
|
120 266
+2%
|
108 386
-10%
|
100 957
-7%
|
134 480
+33%
|
129 451
-4%
|
130 674
+1%
|
116 937
-11%
|
93 933
-20%
|
82 872
-12%
|
52 544
-37%
|
47 840
-9%
|
23 118
-52%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 929)
|
(4 340)
|
(4 391)
|
(4 356)
|
(6 386)
|
(5 917)
|
(5 916)
|
(7 051)
|
(5 591)
|
(6 003)
|
(7 418)
|
(6 407)
|
(7 750)
|
(7 729)
|
(8 660)
|
(9 410)
|
(19 894)
|
(20 331)
|
(18 296)
|
(18 846)
|
(3 835)
|
(5 303)
|
(6 102)
|
(8 144)
|
(19 218)
|
(21 508)
|
(23 865)
|
(32 355)
|
(32 251)
|
(31 516)
|
(35 627)
|
(28 690)
|
(37 954)
|
(34 712)
|
(35 635)
|
(31 216)
|
(21 522)
|
(14 301)
|
293
|
(5 810)
|
(6 791)
|
|
| Income from Continuing Operations |
14 497
|
14 979
|
14 212
|
19 184
|
20 000
|
18 287
|
24 957
|
27 511
|
30 294
|
36 049
|
35 928
|
33 018
|
34 256
|
33 930
|
31 618
|
35 773
|
13 711
|
7 872
|
1 761
|
(4 103)
|
22 220
|
27 437
|
38 993
|
47 979
|
55 499
|
62 638
|
84 445
|
94 949
|
86 144
|
88 750
|
72 759
|
72 267
|
96 526
|
94 739
|
95 039
|
85 721
|
72 410
|
68 571
|
52 837
|
42 029
|
16 328
|
|
| Income to Minority Interest |
(16)
|
(38)
|
(66)
|
(124)
|
(207)
|
(219)
|
(192)
|
(218)
|
(227)
|
(180)
|
(169)
|
(62)
|
(3)
|
(26)
|
278
|
440
|
1 075
|
1 072
|
795
|
635
|
325
|
326
|
312
|
310
|
(15)
|
(35)
|
(35)
|
(69)
|
(78)
|
(46)
|
(49)
|
(23)
|
(2)
|
183
|
369
|
266
|
300
|
39
|
(80)
|
79
|
83
|
|
| Net Income (Common) |
14 481
N/A
|
14 941
+3%
|
14 146
-5%
|
19 061
+35%
|
19 793
+4%
|
18 068
-9%
|
24 766
+37%
|
27 293
+10%
|
30 066
+10%
|
35 870
+19%
|
35 759
0%
|
32 956
-8%
|
34 253
+4%
|
33 904
-1%
|
31 896
-6%
|
36 214
+14%
|
14 786
-59%
|
8 945
-40%
|
2 557
-71%
|
(3 467)
N/A
|
22 545
N/A
|
27 764
+23%
|
39 306
+42%
|
48 289
+23%
|
55 484
+15%
|
62 603
+13%
|
84 410
+35%
|
94 880
+12%
|
86 066
-9%
|
88 703
+3%
|
72 710
-18%
|
72 243
-1%
|
96 524
+34%
|
94 921
-2%
|
95 409
+1%
|
85 987
-10%
|
72 710
-15%
|
68 610
-6%
|
52 758
-23%
|
42 108
-20%
|
16 411
-61%
|
|
| EPS (Diluted) |
2 413.5
N/A
|
2 490.16
+3%
|
2 357.66
-5%
|
3 176.83
+35%
|
3 298.83
+4%
|
2 581.14
-22%
|
3 095.75
+20%
|
3 411.62
+10%
|
3 758.25
+10%
|
3 985.55
+6%
|
3 973.22
0%
|
3 661.77
-8%
|
3 805.88
+4%
|
3 767.11
-1%
|
3 544
-6%
|
4 023.77
+14%
|
1 642.88
-59%
|
993.88
-40%
|
284.11
-71%
|
-385.22
N/A
|
2 505
N/A
|
3 084.88
+23%
|
4 532.02
+47%
|
5 567.77
+23%
|
6 433.76
+16%
|
7 218.28
+12%
|
9 787.97
+36%
|
11 001.96
+12%
|
9 979.97
-9%
|
10 285.78
+3%
|
8 431.25
-18%
|
8 377.13
-1%
|
11 192.65
+34%
|
11 006.79
-2%
|
11 063.3
+1%
|
9 970.84
-10%
|
8 431.24
-15%
|
7 955.79
-6%
|
6 117.65
-23%
|
4 882.7
-20%
|
1 902.94
-61%
|
|
Switch to:
Switch to:
See Also
Discover More
