I
It's Hanbul Co Ltd
KRX:226320
It's Hanbul Co Ltd
KRX:226320
Price:
10 410
KRW
1.56%
Market Cap:
₩183.4B
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
|
I
|
It's Hanbul Co Ltd
KRX:226320
|
KR |
|
Vyne Therapeutics Inc
NASDAQ:VYNE
|
US |
|
Enertime SAS
PAR:ALENE
|
FR |
|
InterContinental Hotels Group PLC
LSE:IHG
|
UK |
|
Smart Parking Ltd
ASX:SPZ
|
AU |
|
Industrial & Infrastructure Fund Investment Corp
TSE:3249
|
JP |
|
Leeku Industrial Co Ltd
KRX:025820
|
KR |
|
Capital Bancorp Inc
NASDAQ:CBNK
|
US |
|
H
|
HBX Group International PLC
MAD:HBX
|
UK |
|
Kaleido Biosciences Inc
OTC:KLDO
|
US |
|
A
|
Arizon RFID Technology Cayman Co Ltd
TWSE:6863
|
KY |
|
Domino's Pizza Group PLC
LSE:DOM
|
UK |
|
W
|
Wooree E&L Co Ltd
KOSDAQ:153490
|
KR |
|
K
|
Kleannara Co Ltd
KRX:004540
|
KR |
|
Cleanaway Co Ltd
TWSE:8422
|
TW |
|
G
|
Glencore PLC
JSE:GLN
|
CH |
|
Acquazzurra SpA
MIL:ACQ
|
IT |
|
Saudi Tadawul Group Holding Company SJSC
SAU:1111
|
SA |
Income Statement
Earnings Waterfall
It's Hanbul Co Ltd
It's Hanbul Co Ltd
Income Statement
It's Hanbul Co Ltd
It's Hanbul 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
262
|
1 030
|
813
|
968
|
958
|
889
|
862
|
979
|
989
|
1 063
|
1 072
|
1 065
|
1 057
|
1 026
|
867
|
700
|
556
|
447
|
458
|
473
|
0
|
265
|
303
|
266
|
339
|
347
|
357
|
351
|
323
|
169
|
0
|
0
|
0
|
|
| Revenue |
341 738
N/A
|
330 374
-3%
|
309 562
-6%
|
277 888
-10%
|
281 091
+1%
|
286 710
+2%
|
267 335
-7%
|
254 922
-5%
|
235 695
-8%
|
234 253
-1%
|
245 737
+5%
|
232 997
-5%
|
244 361
+5%
|
235 193
-4%
|
214 122
-9%
|
208 182
-3%
|
209 195
+0%
|
206 596
-1%
|
202 552
-2%
|
187 459
-7%
|
167 666
-11%
|
154 844
-8%
|
146 378
-5%
|
146 650
+0%
|
144 929
-1%
|
145 618
+0%
|
140 178
-4%
|
137 623
-2%
|
137 302
0%
|
135 340
-1%
|
130 714
-3%
|
131 534
+1%
|
133 514
+2%
|
136 780
+2%
|
139 162
+2%
|
139 309
+0%
|
140 225
+1%
|
136 570
-3%
|
142 431
+4%
|
142 823
+0%
|
143 959
+1%
|
152 287
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(130 595)
|
(127 184)
|
(119 428)
|
(107 918)
|
(108 845)
|
(110 632)
|
(103 346)
|
(96 402)
|
(88 664)
|
(88 642)
|
(90 395)
|
(87 165)
|
(92 184)
|
(87 994)
|
(84 499)
|
(85 097)
|
(87 381)
|
(90 202)
|
(89 397)
|
(82 482)
|
(74 449)
|
(69 125)
|
(67 339)
|
(67 994)
|
(67 084)
|
(67 109)
|
(63 898)
|
(62 872)
|
(63 659)
|
(60 378)
|
(57 350)
|
(58 666)
|
(57 640)
|
(60 235)
|
(61 564)
|
(58 275)
|
(57 877)
|
(53 382)
|
(47 814)
|
(46 554)
|
(45 976)
|
(48 292)
|
|
| Gross Profit |
211 143
N/A
|
203 191
-4%
|
190 134
-6%
|
169 971
-11%
|
172 247
+1%
|
176 078
+2%
|
163 989
-7%
|
158 520
-3%
|
147 031
-7%
|
145 611
-1%
|
155 343
+7%
|
145 831
-6%
|
152 176
+4%
|
147 198
-3%
|
129 623
-12%
|
123 084
-5%
|
121 813
-1%
|
116 393
-4%
|
113 154
-3%
|
104 977
-7%
|
93 217
-11%
|
85 719
-8%
|
79 039
-8%
|
78 656
0%
|
77 845
-1%
|
78 509
+1%
|
76 279
-3%
|
74 751
-2%
|
73 643
-1%
|
74 963
+2%
|
73 364
-2%
|
72 868
-1%
|
75 873
+4%
|
76 545
+1%
|
77 598
+1%
|
81 034
+4%
|
82 349
+2%
|
83 188
+1%
|
94 617
+14%
|
96 269
+2%
|
97 983
+2%
|
103 995
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(69 031)
|
(77 945)
|
(78 382)
|
(85 146)
|
(87 737)
|
(84 780)
|
(90 700)
|
(94 021)
|
(98 188)
|
(104 412)
|
(109 977)
|
(108 779)
|
(109 709)
|
(110 863)
|
(109 710)
|
(111 027)
|
(107 484)
|
(104 416)
|
(100 161)
|
(91 810)
|
(86 011)
|
(80 773)
|
(75 284)
|
(74 783)
|
(73 333)
|
(75 153)
|
(75 525)
|
(74 799)
|
(74 148)
|
(70 632)
|
(68 555)
|
(67 713)
|
(68 322)
|
(68 562)
|
(69 543)
|
(68 845)
|
(69 219)
|
(69 085)
|
(76 733)
|
(79 394)
|
(80 996)
|
(84 877)
|
|
| Selling, General & Administrative |
(65 216)
|
(73 633)
|
(73 744)
|
(80 333)
|
(82 755)
|
(79 579)
|
(85 190)
|
(89 744)
|
(95 251)
|
(99 853)
|
(98 579)
|
(100 502)
|
(99 262)
|
(101 081)
|
(100 766)
|
(101 960)
|
(96 874)
|
(93 197)
|
(88 890)
|
(80 243)
|
(75 262)
|
(70 222)
|
(64 643)
|
(64 249)
|
(63 103)
|
(64 956)
|
(65 137)
|
(64 513)
|
(64 051)
|
(61 317)
|
(59 861)
|
(59 266)
|
(60 336)
|
(60 598)
|
(61 619)
|
(60 925)
|
(61 189)
|
(60 929)
|
(67 477)
|
(70 098)
|
(71 499)
|
(75 261)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 357)
|
(4 683)
|
(3 599)
|
(4 442)
|
(4 204)
|
(3 704)
|
(3 835)
|
(5 423)
|
(6 000)
|
(6 670)
|
(7 350)
|
(6 709)
|
(6 670)
|
(6 523)
|
(6 509)
|
(6 356)
|
(6 199)
|
(6 061)
|
(5 891)
|
(5 638)
|
(5 226)
|
(5 142)
|
(5 026)
|
(4 836)
|
(4 940)
|
(4 802)
|
(4 793)
|
(4 834)
|
(4 910)
|
(5 095)
|
(4 948)
|
(4 939)
|
(4 836)
|
|
| Depreciation & Amortization |
(3 815)
|
(4 312)
|
(4 639)
|
(4 812)
|
(4 981)
|
(5 199)
|
(5 510)
|
0
|
0
|
(3 202)
|
(6 715)
|
(4 679)
|
(6 004)
|
(5 571)
|
(5 240)
|
(5 231)
|
(5 186)
|
(5 101)
|
(4 601)
|
(4 217)
|
(4 041)
|
(3 882)
|
(4 118)
|
(4 026)
|
(3 875)
|
(3 999)
|
(4 326)
|
(4 395)
|
(4 382)
|
(4 090)
|
(3 552)
|
(3 421)
|
(3 149)
|
(3 025)
|
(3 121)
|
(3 185)
|
(3 332)
|
(3 628)
|
(4 160)
|
(4 836)
|
(4 969)
|
(4 944)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 277)
|
(2 937)
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(118)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
135
|
382
|
0
|
488
|
411
|
164
|
|
| Operating Income |
142 111
N/A
|
125 244
-12%
|
111 751
-11%
|
84 825
-24%
|
84 510
0%
|
91 300
+8%
|
73 289
-20%
|
64 500
-12%
|
48 843
-24%
|
41 198
-16%
|
45 366
+10%
|
37 052
-18%
|
42 468
+15%
|
36 336
-14%
|
19 913
-45%
|
12 056
-39%
|
14 328
+19%
|
11 976
-16%
|
12 993
+8%
|
13 167
+1%
|
7 206
-45%
|
4 946
-31%
|
3 755
-24%
|
3 872
+3%
|
4 511
+17%
|
3 356
-26%
|
755
-78%
|
(48)
N/A
|
(505)
-947%
|
4 331
N/A
|
4 809
+11%
|
5 156
+7%
|
7 551
+46%
|
7 983
+6%
|
8 055
+1%
|
12 189
+51%
|
13 129
+8%
|
14 103
+7%
|
17 884
+27%
|
16 876
-6%
|
16 987
+1%
|
19 118
+13%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3 615
|
3 094
|
3 038
|
3 870
|
2 942
|
3 744
|
4 833
|
2 926
|
3 934
|
3 881
|
3 291
|
6 309
|
6 330
|
6 216
|
6 180
|
5 241
|
5 301
|
6 495
|
5 894
|
6 085
|
5 070
|
3 344
|
1 652
|
1 672
|
1 356
|
3 262
|
6 023
|
4 770
|
8 054
|
13 578
|
6 690
|
9 910
|
10 330
|
5 222
|
12 776
|
16 070
|
17 124
|
15 392
|
25 529
|
21 538
|
14 157
|
20 758
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(5)
|
(6)
|
0
|
(7)
|
(8)
|
(117)
|
0
|
(345)
|
(745)
|
(1 084)
|
(1 485)
|
(1 657)
|
(1 267)
|
(819)
|
(423)
|
(87)
|
(78)
|
0
|
(72)
|
(7)
|
(1)
|
(17)
|
(17)
|
(17)
|
(17)
|
(273)
|
(1 702)
|
(27)
|
(27)
|
231
|
1 660
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
(196)
|
0
|
0
|
(58)
|
(295)
|
0
|
0
|
(229)
|
(453)
|
(241)
|
(275)
|
(189)
|
(251)
|
(556)
|
(697)
|
(849)
|
(668)
|
(331)
|
(205)
|
(41)
|
(57)
|
(49)
|
2
|
6
|
49
|
(40)
|
1 056
|
(41)
|
(124)
|
(36)
|
(1 215)
|
(118)
|
(126)
|
(107)
|
(26)
|
(25)
|
13
|
(25)
|
(19)
|
53
|
|
| Total Other Income |
690
|
571
|
466
|
77
|
9
|
35
|
202
|
(252)
|
(159)
|
148
|
571
|
375
|
289
|
212
|
189
|
(33)
|
(124)
|
(198)
|
(262)
|
(206)
|
200
|
(98)
|
(125)
|
105
|
(564)
|
75
|
(1 613)
|
(2 047)
|
(1 778)
|
(2 283)
|
(932)
|
(556)
|
(521)
|
(703)
|
(840)
|
(1 272)
|
(1 269)
|
(954)
|
(2 669)
|
(2 188)
|
(1 382)
|
(1 394)
|
|
| Pre-Tax Income |
146 418
N/A
|
128 910
-12%
|
115 059
-11%
|
88 770
-23%
|
87 460
-1%
|
95 020
+9%
|
78 028
-18%
|
67 174
-14%
|
52 618
-22%
|
44 999
-14%
|
48 756
+8%
|
43 489
-11%
|
48 805
+12%
|
42 576
-13%
|
26 024
-39%
|
16 701
-36%
|
18 692
+12%
|
17 424
-7%
|
17 612
+1%
|
17 969
+2%
|
11 186
-38%
|
6 665
-40%
|
3 568
-46%
|
4 333
+21%
|
4 486
+4%
|
6 275
+40%
|
5 126
-18%
|
2 557
-50%
|
6 827
+167%
|
15 514
+127%
|
10 436
-33%
|
14 473
+39%
|
16 129
+11%
|
12 368
-23%
|
19 848
+60%
|
26 863
+35%
|
28 685
+7%
|
26 815
-7%
|
40 731
+52%
|
36 174
-11%
|
29 974
-17%
|
40 195
+34%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(34 968)
|
(31 020)
|
(31 389)
|
(25 956)
|
(25 511)
|
(27 436)
|
(19 680)
|
(17 632)
|
(12 719)
|
(10 965)
|
(6 744)
|
(4 911)
|
(7 419)
|
(6 382)
|
(7 468)
|
(5 727)
|
(6 296)
|
(5 898)
|
(8 144)
|
(8 219)
|
(7 591)
|
(8 596)
|
(6 433)
|
(7 708)
|
(9 794)
|
(10 101)
|
(12 070)
|
(10 157)
|
(8 637)
|
(9 241)
|
(7 122)
|
(6 967)
|
(7 791)
|
(6 289)
|
(2 456)
|
(3 083)
|
(2 050)
|
(1 819)
|
(7 040)
|
(7 433)
|
(4 956)
|
(5 371)
|
|
| Income from Continuing Operations |
111 448
|
97 888
|
83 670
|
62 813
|
61 949
|
67 584
|
58 348
|
49 542
|
39 900
|
34 035
|
42 012
|
38 579
|
41 387
|
36 195
|
18 556
|
10 976
|
12 397
|
11 527
|
9 469
|
9 751
|
3 596
|
(1 930)
|
(2 865)
|
(3 374)
|
(5 307)
|
(3 826)
|
(6 944)
|
(7 601)
|
(1 810)
|
6 273
|
3 315
|
7 506
|
8 338
|
6 079
|
17 392
|
23 781
|
26 636
|
24 996
|
33 691
|
28 741
|
25 018
|
34 824
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 807)
|
(9 566)
|
(11 171)
|
(14 512)
|
(9 606)
|
(10 297)
|
(10 562)
|
(10 316)
|
(10 532)
|
(10 369)
|
(10 589)
|
(12 277)
|
(12 345)
|
(15 681)
|
(15 336)
|
(10 902)
|
(11 143)
|
(7 979)
|
(8 039)
|
(10 493)
|
(10 024)
|
(10 305)
|
(10 850)
|
(10 140)
|
(11 300)
|
(11 862)
|
(12 473)
|
(13 996)
|
(13 548)
|
(13 769)
|
(13 392)
|
(13 220)
|
(13 648)
|
(14 184)
|
(15 645)
|
|
| Net Income (Common) |
111 448
N/A
|
97 888
-12%
|
83 670
-15%
|
62 813
-25%
|
61 949
-1%
|
67 584
+9%
|
58 348
-14%
|
41 734
-28%
|
30 333
-27%
|
22 863
-25%
|
27 500
+20%
|
28 973
+5%
|
31 090
+7%
|
25 633
-18%
|
8 240
-68%
|
443
-95%
|
407
-8%
|
(1 660)
N/A
|
(4 719)
-184%
|
(4 504)
+5%
|
(10 029)
-123%
|
(14 232)
-42%
|
(14 215)
+0%
|
(14 965)
-5%
|
(16 080)
-7%
|
(14 660)
+9%
|
(17 437)
-19%
|
(17 625)
-1%
|
(12 116)
+31%
|
(4 577)
+62%
|
(6 825)
-49%
|
(3 794)
+44%
|
(3 523)
+7%
|
(6 394)
-81%
|
3 396
N/A
|
10 233
+201%
|
12 867
+26%
|
11 604
-10%
|
16 513
+42%
|
10 094
-39%
|
6 964
-31%
|
16 352
+135%
|
|
| EPS (Diluted) |
6 965.5
N/A
|
6 118
-12%
|
5 229.37
-15%
|
3 694.88
-29%
|
3 644.05
-1%
|
3 975.52
+9%
|
3 432.23
-14%
|
3 477.83
+1%
|
2 527.75
-27%
|
1 428.93
-43%
|
1 833.33
+28%
|
1 609.61
-12%
|
1 727.22
+7%
|
1 424.05
-18%
|
457.77
-68%
|
24.61
-95%
|
22.61
-8%
|
-92.22
N/A
|
-262.16
-184%
|
-250.22
+5%
|
-557.16
-123%
|
-790.66
-42%
|
-789.72
+0%
|
-849.46
-8%
|
-912.8
-7%
|
-539.5
+41%
|
-989.94
-83%
|
-1 000.87
-1%
|
-687.95
+31%
|
-259.79
+62%
|
-387.46
-49%
|
-215.33
+44%
|
-200
+7%
|
-362.96
-81%
|
192.8
N/A
|
580.88
+201%
|
730.4
+26%
|
658.68
-10%
|
937.32
+42%
|
572.95
-39%
|
395.29
-31%
|
928.22
+135%
|
|
Switch to:
Switch to:
See Also
Discover More
