First Time Loading...

NHN Corp
KRX:181710

Watchlist Manager
NHN Corp Logo
NHN Corp
KRX:181710
Watchlist
Price: 23 400 KRW -0.43%
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.3T
+2%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+35%
5 Years
+79%
7 Years
+165%
10 Years
-
55.8B
-24%
Operating Income
Growth Rates:
1 Year
+42%
3 Years
-46%
5 Years
-19%
7 Years
+111%
10 Years
-
-8.5B
Net Income
Growth Rates:
1 Year
+73%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
NHN Corp

Revenue
2.3T KRW
Cost of Revenue
-251.3B KRW
Gross Profit
2T KRW
Operating Expenses
-2T KRW
Operating Income
55.8B KRW
Other Expenses
-64.3B KRW
Net Income
-8.5B KRW

Income Statement
NHN Corp

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
571 963
N/A
556 863
-3%
542 863
-3%
548 690
+1%
575 530
+5%
644 603
+12%
710 092
+10%
795 089
+12%
839 532
+6%
856 420
+2%
879 486
+3%
893 808
+2%
906 053
+1%
909 116
+0%
914 598
+1%
1 014 867
+11%
1 134 010
+12%
1 264 568
+12%
1 402 994
+11%
1 443 972
+3%
1 456 806
+1%
1 488 597
+2%
1 512 604
+2%
1 551 544
+3%
1 619 211
+4%
1 675 172
+3%
1 740 480
+4%
1 788 709
+3%
1 841 838
+3%
1 923 677
+4%
1 992 184
+4%
2 050 125
+3%
2 100 041
+2%
2 114 870
+1%
2 142 719
+1%
2 182 851
+2%
2 231 956
+2%
2 269 615
+2%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
(18 576)
(40 211)
(55 706)
(81 841)
(82 751)
(77 205)
(78 274)
(76 315)
(70 857)
(71 148)
(72 856)
(73 085)
(88 074)
(96 915)
(104 270)
(129 980)
(137 679)
(151 581)
(163 046)
(156 146)
(165 451)
(171 154)
0
(219 795)
(123 391)
(131 595)
(173 691)
(220 718)
(186 148)
(194 188)
(218 498)
(251 304)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
185 042
N/A
374 028
+102%
566 025
+51%
774 579
+37%
796 732
+3%
816 601
+2%
827 778
+1%
832 801
+1%
843 739
+1%
943 716
+12%
1 061 151
+12%
1 191 483
+12%
1 314 919
+10%
1 347 057
+2%
1 352 537
+0%
1 358 617
+0%
1 374 927
+1%
1 399 965
+2%
1 456 166
+4%
1 519 026
+4%
1 575 029
+4%
1 617 555
+3%
0
N/A
1 703 882
N/A
850 459
-50%
900 194
+6%
1 380 526
+53%
1 894 152
+37%
1 956 571
+3%
1 988 662
+2%
2 013 458
+1%
2 018 310
+0%
Operating Income
Operating Expenses
(536 357)
(544 998)
(567 099)
(573 841)
(617 109)
(698 944)
(722 852)
(767 656)
(771 712)
(748 211)
(770 332)
(790 627)
(798 560)
(798 068)
(802 859)
(897 854)
(999 015)
(1 122 820)
(1 293 580)
(1 312 656)
(1 321 340)
(1 271 754)
(1 281 509)
(1 305 558)
(1 356 370)
(1 416 664)
(1 471 805)
(1 520 906)
(1 744 850)
(1 605 839)
(1 780 417)
(1 844 833)
(1 872 237)
(1 854 939)
(1 913 778)
(1 930 158)
(1 939 871)
(1 962 556)
Selling, General & Administrative
(511 333)
(516 736)
(534 760)
(540 575)
(580 782)
(660 741)
(684 769)
(728 870)
(733 628)
(711 233)
(734 410)
(755 084)
(764 507)
(764 568)
(769 196)
(862 625)
(961 041)
(1 078 496)
(1 186 193)
(1 199 668)
(1 197 224)
(1 201 869)
(1 213 101)
(1 238 985)
(1 291 569)
(1 350 680)
(1 404 802)
(1 452 373)
0
(1 532 904)
(778 273)
(842 374)
(1 294 317)
(1 776 296)
(1 832 890)
(1 847 588)
(1 856 314)
(1 868 829)
Depreciation & Amortization
(25 025)
(28 263)
(32 341)
(33 267)
(36 328)
(38 203)
(38 082)
(38 785)
(38 082)
(36 978)
(35 922)
(35 543)
(34 053)
(33 500)
(33 661)
(35 226)
(37 973)
(44 324)
(53 899)
(61 955)
(69 612)
(69 885)
(68 409)
(66 572)
(64 799)
(65 984)
(67 001)
(68 532)
0
(72 935)
(36 702)
(37 017)
(57 068)
(78 643)
(80 888)
(82 569)
(83 557)
(93 727)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
0
(53 488)
(51 033)
(54 504)
0
0
0
0
0
0
0
(1 744 850)
(0)
(965 442)
(965 442)
(520 853)
(0)
(0)
(0)
(0)
(0)
Operating Income
35 605
N/A
11 864
-67%
(24 237)
N/A
(25 151)
-4%
(41 579)
-65%
(54 342)
-31%
(31 335)
+42%
(12 777)
+59%
12 115
N/A
26 369
+118%
26 402
+0%
25 975
-2%
29 218
+12%
34 733
+19%
40 882
+18%
45 865
+12%
62 140
+35%
68 663
+10%
21 341
-69%
34 402
+61%
31 197
-9%
86 863
+178%
93 417
+8%
94 406
+1%
99 795
+6%
102 362
+3%
103 224
+1%
96 649
-6%
96 988
+0%
98 044
+1%
88 376
-10%
73 697
-17%
54 112
-27%
39 213
-28%
42 793
+9%
58 504
+37%
73 587
+26%
55 755
-24%
Pre-Tax Income
Interest Income Expense
23 824
28 950
23 113
29 537
25 137
41 533
57 804
67 059
71 892
60 065
53 004
42 563
50 107
71 291
85 462
76 473
66 200
77 493
57 316
52 520
61 998
29 961
5 688
9 159
1 875
87 770
53 719
51 969
66 987
58 932
47 141
46 325
38 874
(8 966)
(76)
(2 779)
(17 856)
8 946
Non-Reccuring Items
(6 337)
27 333
34 481
32 694
251 121
241 193
241 759
248 795
19 073
(56 521)
(56 729)
(66 629)
(75 393)
(49 130)
(10 231)
(7 665)
4 691
(15 491)
0
0
0
(51 192)
0
0
0
(115 015)
0
0
0
(8 794)
0
0
0
(27 427)
0
0
0
(30 612)
Gain/Loss on Disposition of Assets
2 778
3 008
3 155
(155)
(124)
(454)
(491)
(665)
(742)
(506)
(816)
(1 016)
(948)
(3 147)
(2 697)
24 280
29 061
30 945
0
0
0
(600)
0
0
0
(1 671)
0
0
0
501
0
0
0
3 703
0
0
0
(5 848)
Total Other Income
779
1 425
1 218
836
(2 254)
1 105
5 267
5 785
4 517
(3 402)
(7 640)
(7 419)
(2 091)
661
(1 956)
(3 726)
(5 367)
(7 785)
25 767
2 193
3 438
511
(31 098)
(29 555)
(35 817)
(4 309)
(83 659)
(86 073)
(83 989)
2 193
(11 613)
(11 426)
(8 439)
(5 002)
(17 865)
(14 586)
(18 778)
(15 278)
Pre-Tax Income
56 649
N/A
72 581
+28%
37 731
-48%
37 762
+0%
232 301
+515%
229 036
-1%
273 004
+19%
308 196
+13%
106 854
-65%
26 005
-76%
14 220
-45%
(6 528)
N/A
891
N/A
54 407
+6 006%
111 458
+105%
135 226
+21%
156 724
+16%
153 823
-2%
104 424
-32%
89 115
-15%
96 633
+8%
65 542
-32%
68 007
+4%
74 010
+9%
65 853
-11%
69 137
+5%
73 285
+6%
62 545
-15%
79 987
+28%
150 875
+89%
123 904
-18%
108 596
-12%
84 548
-22%
1 522
-98%
24 852
+1 533%
41 140
+66%
36 953
-10%
12 963
-65%
Net Income
Tax Provision
(19 753)
(22 244)
(12 849)
(12 616)
(67 828)
(63 865)
(72 826)
(80 601)
(28 993)
(18 892)
(19 568)
(22 781)
(30 371)
(45 671)
(51 515)
(55 468)
(52 203)
(49 076)
(51 838)
(44 861)
(47 681)
(42 369)
(38 305)
(42 959)
(33 486)
(41 180)
(39 101)
(35 100)
(45 082)
(46 948)
(44 681)
(46 590)
(40 668)
(33 273)
(26 528)
(22 092)
(31 334)
(36 058)
Income from Continuing Operations
36 896
50 337
24 884
25 148
164 475
165 171
200 178
227 595
77 861
7 112
(5 349)
(29 309)
(29 480)
8 736
59 945
79 759
104 521
104 748
52 585
44 253
48 952
23 173
29 701
31 051
32 367
27 956
34 185
27 445
34 906
103 927
79 224
62 006
43 879
(31 751)
(1 676)
19 048
5 619
(23 094)
Income to Minority Interest
1 050
448
829
679
660
(1 139)
(1 623)
(702)
2 189
5 398
8 123
8 869
7 288
7 865
(3 004)
(6 856)
(11 739)
(15 393)
(10 976)
(16 156)
(17 422)
(10 834)
(10 575)
(5 369)
(2 994)
(6 511)
(7 385)
(7 830)
(9 678)
(12 850)
(8 492)
(7 746)
(5 656)
(356)
(4 438)
(875)
6 012
14 557
Net Income (Common)
37 947
N/A
50 785
+34%
25 713
-49%
25 827
+0%
165 135
+539%
164 032
-1%
198 555
+21%
226 893
+14%
80 050
-65%
12 510
-84%
2 774
-78%
(20 441)
N/A
(22 194)
-9%
16 601
N/A
56 939
+243%
72 902
+28%
92 782
+27%
89 354
-4%
41 609
-53%
28 097
-32%
31 531
+12%
12 340
-61%
19 127
+55%
25 683
+34%
29 373
+14%
21 445
-27%
26 801
+25%
21 910
-18%
32 483
+48%
116 851
+260%
91 869
-21%
73 104
-20%
52 106
-29%
(32 107)
N/A
(6 489)
+80%
17 423
N/A
10 506
-40%
(8 538)
N/A
EPS (Diluted)
2 529.8
N/A
3 174.06
+25%
1 714.2
-46%
1 359.31
-21%
8 691.31
+539%
9 112.88
+5%
10 450.26
+15%
11 941.73
+14%
4 213.15
-65%
658.42
-84%
146
-78%
-1 075.84
N/A
-1 168.1
-9%
873.73
N/A
2 996.78
+243%
3 836.94
+28%
4 883.26
+27%
4 702.84
-4%
2 189.94
-53%
1 478.78
-32%
1 659.52
+12%
649.47
-61%
1 006.68
+55%
1 351.73
+34%
1 545.94
+14%
1 128.68
-27%
1 488.94
+32%
599.81
-60%
892.45
+49%
6 403.73
+618%
2 558.6
-60%
2 046.75
-20%
1 510.62
-26%
-913.96
N/A
-189.51
+79%
516.9
N/A
311.7
-40%
-252.31
N/A

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 133,700+ 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.