Innocean Worldwide Inc
KRX:214320
Innocean Worldwide Inc
KRX:214320
Price:
18 180
KRW
-0.22%
Market Closed
Market Cap:
₩727.2B
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
|
Innocean Worldwide Inc
KRX:214320
|
KR |
|
Cuckoo Homesys Co Ltd
KRX:284740
|
KR |
|
R
|
Riverfort Global Opportunities PLC
LSE:RGO
|
UK |
|
Luca Mining Corp
OTC:LUCMF
|
CA |
|
Noratis AG
XETRA:NUVA
|
DE |
|
3M Co
NYSE:MMM
|
US |
|
U
|
Unitech Electronics Co Ltd
TWSE:3652
|
TW |
Income Statement
Earnings Waterfall
Innocean Worldwide Inc
Innocean Worldwide Inc
Income Statement
Innocean Worldwide Inc
Innocean Worldwide Inc
Currency: KRW
| 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 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
35
|
0
|
0
|
22
|
68
|
83
|
92
|
99
|
43
|
36
|
33
|
29
|
53
|
48
|
44
|
43
|
74
|
388
|
768
|
1 262
|
1 793
|
2 323
|
2 757
|
3 237
|
3 422
|
3 363
|
3 320
|
3 064
|
3 020
|
2 942
|
2 940
|
3 028
|
3 191
|
3 504
|
3 720
|
4 622
|
5 614
|
6 319
|
7 008
|
7 059
|
6 802
|
6 893
|
0
|
0
|
0
|
|
| Revenue |
744 734
N/A
|
820 005
+10%
|
842 323
+3%
|
926 935
+10%
|
987 924
+7%
|
1 035 911
+5%
|
1 065 200
+3%
|
1 056 226
-1%
|
1 051 561
0%
|
1 063 805
+1%
|
1 092 923
+3%
|
1 136 409
+4%
|
1 138 685
+0%
|
1 159 042
+2%
|
1 189 603
+3%
|
1 217 156
+2%
|
1 239 177
+2%
|
1 242 563
+0%
|
1 248 051
+0%
|
1 247 034
0%
|
1 274 274
+2%
|
1 307 248
+3%
|
1 241 738
-5%
|
1 222 505
-2%
|
1 221 072
0%
|
1 141 217
-7%
|
1 254 184
+10%
|
1 359 296
+8%
|
1 502 034
+11%
|
1 584 640
+5%
|
1 640 877
+4%
|
1 720 261
+5%
|
1 750 408
+2%
|
1 863 298
+6%
|
1 954 398
+5%
|
1 984 926
+2%
|
2 092 893
+5%
|
2 120 738
+1%
|
2 146 029
+1%
|
2 160 571
+1%
|
2 120 578
-2%
|
2 136 455
+1%
|
2 133 425
0%
|
2 112 928
-1%
|
2 146 041
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(486 989)
|
(542 561)
|
(554 777)
|
(618 536)
|
(670 260)
|
(699 076)
|
(706 144)
|
(686 891)
|
(670 259)
|
(678 765)
|
(705 507)
|
(740 605)
|
(745 485)
|
(751 217)
|
(765 070)
|
(769 396)
|
(767 317)
|
(764 247)
|
(760 138)
|
(753 369)
|
(758 277)
|
(760 449)
|
(689 773)
|
(652 463)
|
(635 111)
|
(560 267)
|
(644 611)
|
(723 489)
|
(833 435)
|
(890 739)
|
(927 431)
|
(984 070)
|
(985 288)
|
(1 085 812)
|
(1 141 220)
|
(1 152 507)
|
(1 243 198)
|
(1 237 186)
|
(1 241 505)
|
(1 229 692)
|
(1 178 633)
|
(1 173 388)
|
(1 163 158)
|
(1 132 181)
|
(1 155 841)
|
|
| Gross Profit |
257 745
N/A
|
277 443
+8%
|
287 545
+4%
|
308 399
+7%
|
317 664
+3%
|
336 837
+6%
|
359 058
+7%
|
369 337
+3%
|
381 302
+3%
|
385 042
+1%
|
387 419
+1%
|
395 806
+2%
|
393 200
-1%
|
407 826
+4%
|
424 533
+4%
|
447 760
+5%
|
471 860
+5%
|
478 316
+1%
|
487 914
+2%
|
493 666
+1%
|
515 997
+5%
|
546 800
+6%
|
551 965
+1%
|
570 041
+3%
|
585 961
+3%
|
580 950
-1%
|
609 573
+5%
|
635 808
+4%
|
668 599
+5%
|
693 902
+4%
|
713 445
+3%
|
736 190
+3%
|
765 120
+4%
|
777 487
+2%
|
813 178
+5%
|
832 419
+2%
|
849 695
+2%
|
883 552
+4%
|
904 525
+2%
|
930 879
+3%
|
941 945
+1%
|
963 067
+2%
|
970 266
+1%
|
980 747
+1%
|
990 200
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(174 253)
|
(189 504)
|
(200 370)
|
(218 548)
|
(224 736)
|
(241 733)
|
(257 181)
|
(265 748)
|
(281 861)
|
(288 277)
|
(291 386)
|
(295 877)
|
(296 521)
|
(309 471)
|
(321 010)
|
(341 996)
|
(353 673)
|
(361 348)
|
(370 223)
|
(377 925)
|
(394 145)
|
(423 287)
|
(441 227)
|
(460 754)
|
(474 454)
|
(479 691)
|
(491 754)
|
(505 136)
|
(532 867)
|
(567 301)
|
(593 394)
|
(619 681)
|
(628 228)
|
(664 965)
|
(684 942)
|
(699 660)
|
(699 677)
|
(722 282)
|
(767 758)
|
(789 052)
|
(786 282)
|
(819 086)
|
(815 483)
|
(820 532)
|
(827 400)
|
|
| Selling, General & Administrative |
(169 191)
|
(183 974)
|
(194 417)
|
(212 125)
|
(219 142)
|
(236 057)
|
(251 407)
|
(260 034)
|
(276 138)
|
(278 379)
|
(281 418)
|
(285 762)
|
(290 267)
|
(302 062)
|
(314 554)
|
(332 193)
|
(346 641)
|
(350 199)
|
(357 599)
|
(360 860)
|
(371 575)
|
(394 372)
|
(408 022)
|
(424 711)
|
(437 649)
|
(439 842)
|
(451 784)
|
(464 880)
|
(494 814)
|
(514 228)
|
(538 271)
|
(561 752)
|
(581 161)
|
(597 187)
|
(615 818)
|
(630 497)
|
(648 855)
|
(670 743)
|
(695 669)
|
(715 111)
|
(731 437)
|
(752 691)
|
(760 349)
|
(765 674)
|
(771 541)
|
|
| Depreciation & Amortization |
(5 078)
|
(5 546)
|
(5 970)
|
(6 440)
|
(5 595)
|
(5 677)
|
(5 774)
|
(5 714)
|
(5 723)
|
(5 887)
|
(5 967)
|
(6 163)
|
(6 255)
|
(6 256)
|
(6 459)
|
(6 722)
|
(7 033)
|
(9 223)
|
(12 442)
|
(17 066)
|
(22 569)
|
(28 218)
|
(32 509)
|
(35 345)
|
(36 805)
|
(36 490)
|
(36 610)
|
(36 898)
|
(38 053)
|
(39 079)
|
(41 129)
|
(43 934)
|
(47 067)
|
(49 309)
|
(50 655)
|
(50 694)
|
(50 822)
|
(51 545)
|
(52 634)
|
(54 487)
|
(54 845)
|
(55 347)
|
(55 133)
|
(54 858)
|
(55 859)
|
|
| Other Operating Expenses |
16
|
16
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
(4 011)
|
(4 001)
|
(3 952)
|
0
|
(1 153)
|
3
|
(3 081)
|
0
|
(1 926)
|
(182)
|
0
|
0
|
(697)
|
(696)
|
(698)
|
0
|
(3 359)
|
(3 360)
|
(3 359)
|
0
|
(13 994)
|
(13 994)
|
(13 994)
|
0
|
(18 469)
|
(18 469)
|
(18 469)
|
0
|
6
|
(19 455)
|
(19 455)
|
0
|
(11 048)
|
0
|
0
|
0
|
|
| Operating Income |
83 492
N/A
|
87 940
+5%
|
87 175
-1%
|
89 850
+3%
|
92 928
+3%
|
95 102
+2%
|
101 876
+7%
|
103 588
+2%
|
99 440
-4%
|
96 764
-3%
|
96 031
-1%
|
99 928
+4%
|
96 679
-3%
|
98 354
+2%
|
103 523
+5%
|
105 764
+2%
|
118 187
+12%
|
116 969
-1%
|
117 691
+1%
|
115 741
-2%
|
121 852
+5%
|
123 513
+1%
|
110 739
-10%
|
109 289
-1%
|
111 507
+2%
|
101 258
-9%
|
117 818
+16%
|
130 669
+11%
|
135 732
+4%
|
126 601
-7%
|
120 052
-5%
|
116 510
-3%
|
136 892
+17%
|
112 521
-18%
|
128 236
+14%
|
132 759
+4%
|
150 018
+13%
|
161 270
+8%
|
136 767
-15%
|
141 826
+4%
|
155 663
+10%
|
143 981
-8%
|
154 784
+8%
|
160 215
+4%
|
162 800
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
16 412
|
13 575
|
13 209
|
13 273
|
12 751
|
14 547
|
14 147
|
10 395
|
13 477
|
8 494
|
11 071
|
13 727
|
8 495
|
11 838
|
10 082
|
9 637
|
10 953
|
11 869
|
12 052
|
12 806
|
7 338
|
7 227
|
4 079
|
884
|
5 122
|
4 205
|
4 018
|
4 951
|
4 952
|
7 037
|
8 761
|
16 615
|
23 030
|
26 669
|
31 838
|
30 348
|
30 385
|
28 803
|
23 963
|
19 820
|
22 741
|
14 335
|
8 284
|
9 134
|
(705)
|
|
| Non-Reccuring Items |
10 555
|
10 445
|
10 440
|
10 565
|
(140)
|
(26)
|
(30)
|
(83)
|
(3 778)
|
0
|
0
|
0
|
(1 156)
|
0
|
(2 901)
|
0
|
(1 745)
|
0
|
0
|
0
|
(697)
|
0
|
0
|
0
|
(3 360)
|
0
|
0
|
0
|
(13 994)
|
0
|
0
|
0
|
(18 469)
|
0
|
0
|
0
|
(19 455)
|
(19 461)
|
0
|
0
|
(11 048)
|
0
|
(11 232)
|
(11 232)
|
(23 401)
|
|
| Gain/Loss on Disposition of Assets |
14
|
16
|
21
|
24
|
(11)
|
(13)
|
(24)
|
(49)
|
154
|
160
|
151
|
163
|
(5)
|
(12)
|
783
|
800
|
775
|
776
|
10
|
0
|
34
|
0
|
41
|
33
|
181
|
227
|
206
|
226
|
31
|
(14)
|
40
|
(1)
|
72
|
81
|
21
|
341
|
357
|
374
|
357
|
69
|
(1 698)
|
(2 329)
|
(2 298)
|
(2 272)
|
(913)
|
|
| Total Other Income |
(1 253)
|
(187)
|
(227)
|
(195)
|
1 926
|
1 275
|
1 666
|
1 924
|
182
|
63
|
374
|
(491)
|
460
|
676
|
700
|
1 212
|
558
|
344
|
(233)
|
(175)
|
(461)
|
(441)
|
3 762
|
3 796
|
4 284
|
4 307
|
327
|
497
|
(2 757)
|
(3 118)
|
(3 274)
|
(3 245)
|
1 397
|
1 941
|
2 147
|
1 563
|
(63)
|
3 539
|
3 583
|
2 666
|
3 032
|
(990)
|
(1 432)
|
(1 524)
|
(2 558)
|
|
| Pre-Tax Income |
109 220
N/A
|
111 791
+2%
|
110 620
-1%
|
113 519
+3%
|
107 454
-5%
|
110 885
+3%
|
117 634
+6%
|
115 775
-2%
|
109 475
-5%
|
105 480
-4%
|
107 628
+2%
|
113 327
+5%
|
104 474
-8%
|
110 857
+6%
|
112 187
+1%
|
117 413
+5%
|
128 728
+10%
|
129 957
+1%
|
129 519
0%
|
128 370
-1%
|
128 065
0%
|
130 299
+2%
|
118 620
-9%
|
114 001
-4%
|
117 735
+3%
|
109 997
-7%
|
122 370
+11%
|
136 344
+11%
|
123 964
-9%
|
130 506
+5%
|
125 578
-4%
|
129 879
+3%
|
142 922
+10%
|
141 212
-1%
|
162 241
+15%
|
165 011
+2%
|
161 241
-2%
|
174 524
+8%
|
164 670
-6%
|
164 381
0%
|
168 690
+3%
|
154 997
-8%
|
148 105
-4%
|
154 321
+4%
|
135 223
-12%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(25 384)
|
(25 588)
|
(25 554)
|
(25 623)
|
(29 417)
|
(31 074)
|
(30 529)
|
(30 116)
|
(31 502)
|
(30 803)
|
(31 721)
|
(33 296)
|
(28 812)
|
(29 594)
|
(30 966)
|
(31 482)
|
(36 346)
|
(36 146)
|
(36 229)
|
(37 012)
|
(33 501)
|
(34 095)
|
(33 134)
|
(30 719)
|
(33 458)
|
(31 657)
|
(34 919)
|
(39 434)
|
(36 820)
|
(39 800)
|
(45 160)
|
(45 748)
|
(53 185)
|
(48 052)
|
(48 557)
|
(41 938)
|
(44 524)
|
(52 102)
|
(48 238)
|
(58 526)
|
(52 568)
|
(51 423)
|
(47 489)
|
(52 832)
|
(26 251)
|
|
| Income from Continuing Operations |
83 835
|
86 200
|
85 063
|
87 895
|
78 037
|
79 812
|
87 107
|
85 660
|
77 973
|
74 678
|
75 907
|
80 030
|
75 662
|
81 261
|
81 219
|
85 930
|
92 382
|
93 811
|
93 290
|
91 358
|
94 565
|
96 204
|
85 485
|
83 281
|
84 277
|
78 339
|
87 451
|
96 910
|
87 144
|
90 706
|
80 418
|
84 131
|
89 737
|
93 161
|
113 684
|
123 072
|
116 717
|
122 422
|
116 432
|
105 855
|
116 122
|
103 574
|
100 616
|
101 489
|
108 972
|
|
| Income to Minority Interest |
(1 909)
|
(3 780)
|
(5 430)
|
(7 771)
|
(8 018)
|
(8 456)
|
(9 314)
|
(9 648)
|
(12 625)
|
(14 344)
|
(14 511)
|
(16 312)
|
(14 181)
|
(14 434)
|
(14 425)
|
(14 572)
|
(15 538)
|
(17 189)
|
(19 936)
|
(20 435)
|
(20 938)
|
(20 561)
|
(18 661)
|
(19 061)
|
(20 801)
|
(19 606)
|
(21 773)
|
(22 506)
|
(21 254)
|
(22 914)
|
(22 889)
|
(19 904)
|
(19 130)
|
(15 895)
|
(15 075)
|
(15 702)
|
(14 955)
|
(15 543)
|
(14 637)
|
(16 078)
|
(15 869)
|
(16 952)
|
(17 200)
|
(16 876)
|
(17 209)
|
|
| Net Income (Common) |
81 926
N/A
|
82 420
+1%
|
79 634
-3%
|
80 125
+1%
|
70 019
-13%
|
71 356
+2%
|
77 791
+9%
|
76 010
-2%
|
65 348
-14%
|
60 333
-8%
|
61 396
+2%
|
63 719
+4%
|
61 481
-4%
|
66 828
+9%
|
66 796
0%
|
71 358
+7%
|
76 844
+8%
|
76 622
0%
|
73 353
-4%
|
70 922
-3%
|
73 626
+4%
|
75 641
+3%
|
66 822
-12%
|
64 219
-4%
|
63 476
-1%
|
58 733
-7%
|
65 678
+12%
|
74 404
+13%
|
65 889
-11%
|
67 792
+3%
|
57 529
-15%
|
64 227
+12%
|
70 606
+10%
|
77 266
+9%
|
98 609
+28%
|
107 370
+9%
|
101 762
-5%
|
106 879
+5%
|
101 795
-5%
|
89 777
-12%
|
100 253
+12%
|
86 622
-14%
|
83 417
-4%
|
84 612
+1%
|
91 762
+8%
|
|
| EPS (Diluted) |
4 551.45
N/A
|
4 578.88
+1%
|
3 981.7
-13%
|
4 006.25
+1%
|
3 685.21
-8%
|
3 567.8
-3%
|
3 889.55
+9%
|
3 800.5
-2%
|
3 267.42
-14%
|
3 016.67
-8%
|
3 069.8
+2%
|
3 185.95
+4%
|
3 074.05
-4%
|
3 341.4
+9%
|
3 339.8
0%
|
3 567.9
+7%
|
3 842.19
+8%
|
3 831.1
0%
|
3 667.66
-4%
|
3 546.11
-3%
|
3 681.3
+4%
|
3 782.05
+3%
|
3 341.1
-12%
|
3 210.94
-4%
|
3 173.78
-1%
|
2 936.65
-7%
|
3 283.91
+12%
|
3 720.2
+13%
|
1 647.24
-56%
|
3 389.61
+106%
|
2 876.46
-15%
|
3 211.35
+12%
|
1 765.16
-45%
|
1 931.64
+9%
|
2 465.23
+28%
|
2 684.25
+9%
|
2 544.06
-5%
|
2 671.96
+5%
|
2 544.88
-5%
|
2 244.42
-12%
|
2 506.32
+12%
|
2 165.56
-14%
|
2 085.42
-4%
|
2 115.31
+1%
|
2 294.06
+8%
|
|
Switch to:
Switch to:
See Also
Discover More
