S
Seoyon E Hwa Co Ltd
KRX:200880
Seoyon E Hwa Co Ltd
KRX:200880
Price:
13 160
KRW
-2.52%
Market Cap:
₩355.7B
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
|
S
|
Seoyon E Hwa Co Ltd
KRX:200880
|
KR |
|
Delpha Construction Co Ltd
TWSE:2530
|
TW |
|
Berkah Prima Perkasa Tbk PT
IDX:BLUE
|
ID |
|
Accelerate Diagnostics Inc
NASDAQ:AXDX
|
US |
|
G
|
Geninus Inc
KOSDAQ:389030
|
KR |
|
R
|
Raontec Inc
KOSDAQ:232680
|
KR |
|
Endurance Gold Corp
XTSX:EDG
|
CA |
|
V
|
Versigent PLC
NYSE:VGNT
|
CH |
Income Statement
Earnings Waterfall
Seoyon E Hwa Co Ltd
Seoyon E Hwa Co Ltd
Income Statement
Seoyon E Hwa Co Ltd
Seoyon E Hwa Co Ltd
Currency: KRW
| 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
6 961
|
9 306
|
11 033
|
11 619
|
12 316
|
13 275
|
13 620
|
13 853
|
14 484
|
14 372
|
14 759
|
15 381
|
15 203
|
16 519
|
18 035
|
18 842
|
21 983
|
21 211
|
19 292
|
19 749
|
18 488
|
19 312
|
18 601
|
17 507
|
16 282
|
16 297
|
17 176
|
17 379
|
18 538
|
19 209
|
19 851
|
22 469
|
26 454
|
28 618
|
32 166
|
34 868
|
35 380
|
36 953
|
31 427
|
0
|
0
|
0
|
|
| Revenue |
2 236 853
N/A
|
2 230 424
0%
|
2 289 405
+3%
|
2 306 422
+1%
|
2 374 068
+3%
|
2 387 309
+1%
|
2 402 878
+1%
|
2 374 640
-1%
|
2 250 831
-5%
|
2 209 753
-2%
|
2 007 469
-9%
|
1 882 688
-6%
|
1 826 396
-3%
|
1 778 005
-3%
|
1 850 755
+4%
|
1 850 228
0%
|
1 936 336
+5%
|
1 962 791
+1%
|
1 976 766
+1%
|
1 992 692
+1%
|
1 831 149
-8%
|
1 896 003
+4%
|
1 962 385
+4%
|
2 038 603
+4%
|
2 212 978
+9%
|
2 187 976
-1%
|
2 180 066
0%
|
2 259 766
+4%
|
2 420 424
+7%
|
2 617 853
+8%
|
2 845 253
+9%
|
3 022 037
+6%
|
3 235 137
+7%
|
3 447 452
+7%
|
3 574 266
+4%
|
3 732 729
+4%
|
3 860 875
+3%
|
3 946 525
+2%
|
4 041 529
+2%
|
4 157 954
+3%
|
4 339 601
+4%
|
4 430 901
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 998 357)
|
(1 985 365)
|
(2 038 900)
|
(2 064 365)
|
(2 099 764)
|
(2 119 685)
|
(2 159 304)
|
(2 130 584)
|
(2 055 288)
|
(2 039 773)
|
(1 874 081)
|
(1 766 250)
|
(1 697 897)
|
(1 633 482)
|
(1 678 394)
|
(1 685 839)
|
(1 767 317)
|
(1 791 150)
|
(1 767 959)
|
(1 782 296)
|
(1 645 567)
|
(1 676 848)
|
(1 722 876)
|
(1 765 242)
|
(1 889 560)
|
(1 868 349)
|
(1 882 948)
|
(1 943 054)
|
(2 071 036)
|
(2 224 214)
|
(2 393 532)
|
(2 534 242)
|
(2 735 966)
|
(2 918 971)
|
(3 028 542)
|
(3 166 948)
|
(3 261 651)
|
(3 318 781)
|
(3 410 198)
|
(3 515 737)
|
(3 681 413)
|
(3 780 738)
|
|
| Gross Profit |
238 496
N/A
|
245 060
+3%
|
250 505
+2%
|
242 058
-3%
|
274 305
+13%
|
267 624
-2%
|
243 574
-9%
|
244 056
+0%
|
195 543
-20%
|
169 980
-13%
|
133 388
-22%
|
116 438
-13%
|
128 499
+10%
|
144 523
+12%
|
172 361
+19%
|
164 390
-5%
|
169 020
+3%
|
171 642
+2%
|
208 807
+22%
|
210 395
+1%
|
185 582
-12%
|
219 154
+18%
|
239 508
+9%
|
273 361
+14%
|
323 418
+18%
|
319 627
-1%
|
297 117
-7%
|
316 712
+7%
|
349 389
+10%
|
393 639
+13%
|
451 722
+15%
|
487 796
+8%
|
499 171
+2%
|
528 480
+6%
|
545 724
+3%
|
565 781
+4%
|
599 224
+6%
|
627 744
+5%
|
631 331
+1%
|
642 217
+2%
|
658 188
+2%
|
650 163
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(119 531)
|
(119 614)
|
(132 038)
|
(138 431)
|
(141 903)
|
(141 856)
|
(135 748)
|
(131 134)
|
(127 370)
|
(129 438)
|
(145 570)
|
(161 119)
|
(140 487)
|
(170 938)
|
(160 334)
|
(156 000)
|
(160 110)
|
(155 428)
|
(186 931)
|
(223 831)
|
(190 646)
|
(197 679)
|
(191 043)
|
(205 886)
|
(214 980)
|
(220 666)
|
(231 148)
|
(262 176)
|
(287 639)
|
(295 216)
|
(301 040)
|
(312 092)
|
(318 181)
|
(320 061)
|
(352 614)
|
(381 555)
|
(401 218)
|
(431 628)
|
(476 926)
|
(493 968)
|
(506 804)
|
(505 361)
|
|
| Selling, General & Administrative |
(110 800)
|
(111 404)
|
(123 074)
|
(127 952)
|
(129 856)
|
(129 200)
|
(127 114)
|
(122 741)
|
(119 107)
|
(123 015)
|
(139 765)
|
(146 332)
|
(152 789)
|
(160 497)
|
(151 967)
|
(153 641)
|
(157 593)
|
(150 861)
|
(176 997)
|
(180 735)
|
(177 551)
|
(185 610)
|
(179 700)
|
(183 567)
|
(200 489)
|
(203 805)
|
(209 533)
|
(224 318)
|
(245 161)
|
(272 166)
|
(275 360)
|
(279 148)
|
(283 707)
|
(289 926)
|
(307 249)
|
(331 352)
|
(346 758)
|
(366 854)
|
(417 812)
|
(431 271)
|
(443 213)
|
(445 518)
|
|
| Research & Development |
(3 364)
|
(2 118)
|
(3 127)
|
(2 789)
|
(3 968)
|
(4 762)
|
(3 672)
|
(3 514)
|
(3 628)
|
(1 711)
|
(573)
|
(1 508)
|
(1 049)
|
(2 008)
|
(2 784)
|
(3 532)
|
(3 071)
|
(4 466)
|
(1 067)
|
(3 656)
|
(4 241)
|
(3 059)
|
(1 563)
|
(6 127)
|
(6 061)
|
(7 998)
|
(11 796)
|
(12 091)
|
(14 716)
|
(15 130)
|
(15 341)
|
(16 233)
|
(16 120)
|
(16 496)
|
(18 724)
|
(18 435)
|
(18 272)
|
(22 615)
|
(29 568)
|
(29 641)
|
(30 742)
|
(28 827)
|
|
| Depreciation & Amortization |
(5 368)
|
(5 641)
|
(5 837)
|
(5 692)
|
(5 910)
|
(5 725)
|
(4 962)
|
(4 814)
|
(4 636)
|
(4 712)
|
(5 231)
|
(5 380)
|
(5 417)
|
(5 535)
|
(5 583)
|
(6 113)
|
(6 732)
|
(7 387)
|
(8 867)
|
(9 093)
|
(9 611)
|
(9 862)
|
(9 781)
|
(10 363)
|
(11 139)
|
(11 478)
|
(9 820)
|
(8 927)
|
(8 057)
|
(7 921)
|
(10 338)
|
(10 727)
|
(12 371)
|
(13 639)
|
(26 641)
|
(32 139)
|
(36 561)
|
(42 233)
|
(29 546)
|
(32 645)
|
(32 438)
|
(31 700)
|
|
| Other Operating Expenses |
0
|
(451)
|
0
|
(1 998)
|
(2 169)
|
(2 169)
|
0
|
(65)
|
0
|
0
|
0
|
(7 899)
|
18 768
|
(2 898)
|
0
|
7 286
|
7 286
|
7 286
|
0
|
(30 347)
|
757
|
853
|
0
|
(5 829)
|
2 709
|
2 614
|
0
|
(16 840)
|
(19 704)
|
0
|
0
|
(5 984)
|
(5 984)
|
0
|
0
|
372
|
372
|
74
|
0
|
(412)
|
(412)
|
684
|
|
| Operating Income |
118 965
N/A
|
125 445
+5%
|
118 467
-6%
|
103 626
-13%
|
132 401
+28%
|
125 768
-5%
|
107 826
-14%
|
112 922
+5%
|
68 173
-40%
|
40 542
-41%
|
(12 182)
N/A
|
(44 681)
-267%
|
(11 989)
+73%
|
(26 416)
-120%
|
12 026
N/A
|
8 388
-30%
|
8 908
+6%
|
16 212
+82%
|
21 877
+35%
|
(13 435)
N/A
|
(5 063)
+62%
|
21 477
N/A
|
48 465
+126%
|
67 475
+39%
|
108 438
+61%
|
98 961
-9%
|
65 969
-33%
|
54 536
-17%
|
61 749
+13%
|
98 423
+59%
|
150 682
+53%
|
175 704
+17%
|
180 990
+3%
|
208 420
+15%
|
193 110
-7%
|
184 226
-5%
|
198 006
+7%
|
196 116
-1%
|
154 404
-21%
|
148 249
-4%
|
151 384
+2%
|
144 802
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2 733)
|
(7 642)
|
(16 923)
|
(1 337)
|
(843)
|
(7 351)
|
17 218
|
(2 118)
|
(157)
|
19 482
|
(22 275)
|
(10 395)
|
(30 195)
|
(42 136)
|
(2 540)
|
2 361
|
13 802
|
10 903
|
(25 495)
|
(43 335)
|
(57 456)
|
(58 285)
|
(50 320)
|
(42 211)
|
(24 430)
|
(12 741)
|
(7 765)
|
5 063
|
951
|
15 768
|
(12 687)
|
(11 134)
|
(16 160)
|
(32 806)
|
(1 125)
|
(2 224)
|
5 865
|
(28 000)
|
28 068
|
9 753
|
(43 570)
|
(4 584)
|
|
| Non-Reccuring Items |
(453)
|
0
|
(1 309)
|
0
|
0
|
0
|
(68)
|
0
|
(26 734)
|
(5 068)
|
(6 074)
|
0
|
0
|
0
|
7 285
|
0
|
0
|
0
|
(31 104)
|
0
|
(31 254)
|
(30 996)
|
(8 540)
|
0
|
(5 524)
|
(5 748)
|
(16 971)
|
0
|
0
|
(3 007)
|
(5 984)
|
0
|
0
|
(22 417)
|
(2 852)
|
0
|
0
|
0
|
(412)
|
0
|
0
|
(674)
|
|
| Gain/Loss on Disposition of Assets |
2 357
|
4 152
|
3 868
|
8 393
|
8 952
|
7 637
|
8 515
|
7 844
|
6 667
|
18 823
|
13 317
|
10 669
|
26 490
|
13 335
|
537
|
(498)
|
(14 865)
|
(14 751)
|
(798)
|
107
|
(139)
|
(2 727)
|
(4 349)
|
(44)
|
(3 400)
|
1 825
|
5 643
|
439
|
3 171
|
4 864
|
(1 679)
|
(1 074)
|
(1 357)
|
(4 821)
|
(765)
|
333
|
1 715
|
5 476
|
8 319
|
7 457
|
5 932
|
686
|
|
| Total Other Income |
3 327
|
656
|
4 867
|
4 906
|
6 006
|
8 102
|
4 400
|
4 231
|
4 535
|
4 580
|
258
|
1 325
|
(1 817)
|
(2 940)
|
2 275
|
2 631
|
9 360
|
3 120
|
(3 692)
|
(2 571)
|
(6 158)
|
(11 275)
|
(15 678)
|
(22 665)
|
(22 503)
|
(11 250)
|
4 343
|
10 810
|
3 918
|
5 904
|
(14 074)
|
(15 298)
|
(8 097)
|
(9 957)
|
6 630
|
5 414
|
5 829
|
6 228
|
11 847
|
12 404
|
6 310
|
9 779
|
|
| Pre-Tax Income |
121 462
N/A
|
122 610
+1%
|
108 970
-11%
|
115 589
+6%
|
146 516
+27%
|
134 155
-8%
|
137 890
+3%
|
122 877
-11%
|
52 483
-57%
|
78 359
+49%
|
(26 957)
N/A
|
(43 082)
-60%
|
(17 511)
+59%
|
(58 157)
-232%
|
19 583
N/A
|
12 884
-34%
|
17 205
+34%
|
15 484
-10%
|
(39 213)
N/A
|
(59 234)
-51%
|
(100 069)
-69%
|
(81 807)
+18%
|
(30 422)
+63%
|
2 555
N/A
|
52 579
+1 958%
|
71 047
+35%
|
51 219
-28%
|
70 848
+38%
|
69 789
-1%
|
121 951
+75%
|
116 258
-5%
|
148 198
+27%
|
155 377
+5%
|
138 419
-11%
|
194 997
+41%
|
187 750
-4%
|
211 415
+13%
|
179 820
-15%
|
202 228
+12%
|
177 863
-12%
|
120 056
-33%
|
150 009
+25%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(19 131)
|
(21 143)
|
(27 638)
|
(33 867)
|
(45 788)
|
(42 665)
|
(43 984)
|
(40 452)
|
(30 573)
|
33 412
|
57 359
|
59 653
|
57 529
|
(3 445)
|
(24 985)
|
(25 135)
|
(21 880)
|
(19 913)
|
(5 426)
|
383
|
(4 188)
|
(8 110)
|
(10 411)
|
(20 497)
|
(20 096)
|
(15 215)
|
(21 476)
|
(20 402)
|
(29 297)
|
(40 305)
|
(55 783)
|
(62 442)
|
(55 222)
|
(46 378)
|
(30 957)
|
(27 547)
|
(31 322)
|
(39 773)
|
(47 911)
|
(50 492)
|
(38 864)
|
(40 214)
|
|
| Income from Continuing Operations |
102 332
|
101 468
|
81 332
|
81 722
|
100 728
|
91 491
|
93 906
|
82 426
|
21 911
|
111 771
|
30 403
|
16 571
|
40 018
|
(61 602)
|
(5 402)
|
(12 251)
|
(4 675)
|
(4 429)
|
(44 639)
|
(58 850)
|
(104 256)
|
(89 916)
|
(40 833)
|
(17 942)
|
32 484
|
55 832
|
29 743
|
50 446
|
40 492
|
81 646
|
60 475
|
85 756
|
100 154
|
92 041
|
164 040
|
160 203
|
180 093
|
140 046
|
154 317
|
127 371
|
81 192
|
109 795
|
|
| Income to Minority Interest |
(3 031)
|
(2 090)
|
(1 741)
|
(2 194)
|
(4 165)
|
(2 850)
|
(2 507)
|
(946)
|
2 730
|
1 195
|
3 746
|
4 506
|
3 418
|
3 095
|
1 483
|
481
|
1 298
|
3 115
|
1 814
|
2 050
|
3 159
|
27
|
(448)
|
(1 624)
|
(4 106)
|
(5 794)
|
(3 450)
|
(4 641)
|
(6 756)
|
(7 933)
|
(4 799)
|
(5 035)
|
(4 254)
|
(2 401)
|
(6 265)
|
(7 170)
|
(7 853)
|
(6 412)
|
(7 022)
|
(4 270)
|
(1 340)
|
(302)
|
|
| Net Income (Common) |
99 301
N/A
|
99 379
+0%
|
79 591
-20%
|
79 529
0%
|
96 564
+21%
|
88 641
-8%
|
91 400
+3%
|
81 480
-11%
|
24 641
-70%
|
112 966
+358%
|
34 149
-70%
|
21 075
-38%
|
42 055
+100%
|
(60 479)
N/A
|
(6 609)
+89%
|
(15 499)
-135%
|
(6 767)
+56%
|
(6 636)
+2%
|
(46 520)
-601%
|
(60 160)
-29%
|
(103 417)
-72%
|
(89 686)
+13%
|
(41 281)
+54%
|
(19 567)
+53%
|
28 377
N/A
|
50 037
+76%
|
26 293
-47%
|
45 806
+74%
|
33 736
-26%
|
73 713
+119%
|
55 676
-24%
|
80 721
+45%
|
95 901
+19%
|
89 640
-7%
|
157 774
+76%
|
153 033
-3%
|
172 240
+13%
|
133 634
-22%
|
147 295
+10%
|
123 101
-16%
|
79 852
-35%
|
109 493
+37%
|
|
| EPS (Diluted) |
3 677.81
N/A
|
3 680.7
+0%
|
2 947.81
-20%
|
2 945.51
0%
|
3 576.44
+21%
|
3 283
-8%
|
3 385.18
+3%
|
3 017.77
-11%
|
912.62
-70%
|
4 183.92
+358%
|
1 264.77
-70%
|
780.55
-38%
|
1 314.21
+68%
|
-2 239.96
N/A
|
-244.77
+89%
|
-574.03
-135%
|
-250.62
+56%
|
-245.77
+2%
|
-1 722.96
-601%
|
-2 228.14
-29%
|
-3 830.25
-72%
|
-3 321.7
+13%
|
-1 528.92
+54%
|
-724.08
+53%
|
1 050.09
N/A
|
1 851.67
+76%
|
973.01
-47%
|
1 694.14
+74%
|
1 250.24
-26%
|
2 727.68
+118%
|
2 060.33
-24%
|
2 987.13
+45%
|
3 546.69
+19%
|
3 316.51
-6%
|
5 838.57
+76%
|
5 663.95
-3%
|
6 372.92
+13%
|
4 946.02
-22%
|
5 450.76
+10%
|
4 551.97
-16%
|
2 949.55
-35%
|
4 052.54
+37%
|
|
Switch to:
Switch to:
See Also
Discover More
