I
Il Dong Pharmaceutical Co Ltd
KRX:249420
Il Dong Pharmaceutical Co Ltd
KRX:249420
Price:
31 300
KRW
-0.32%
Market Closed
Market Cap:
₩990.3B
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
|
Il Dong Pharmaceutical Co Ltd
KRX:249420
|
KR |
|
Current Water Technologies Inc
XTSX:WATR
|
CA |
|
KMD Brands Ltd
NZX:KMD
|
NZ |
|
O
|
Okayamaken Freight Transportation Co Ltd
TSE:9063
|
JP |
|
Maruha Nichiro Corp
TSE:1333
|
JP |
|
B
|
Berkshire Hathaway Inc
SWB:BRH
|
US |
|
Homology Medicines Inc
NASDAQ:QTTB
|
US |
|
Davide Campari Milano NV
OTC:DVCMY
|
IT |
|
Recruit Holdings Co Ltd
TSE:6098
|
JP |
|
Y
|
Yokota Manufacturing Co Ltd
TSE:6248
|
JP |
|
IMC Pelita Logistik Tbk PT
IDX:PSSI
|
ID |
|
Takuma Co Ltd
TSE:6013
|
JP |
|
Air Water Inc
TSE:4088
|
JP |
|
Asetek A/S
OSE:ASTK
|
DK |
|
Canadian General Medical Centers Complex Company CJSC
SAU:9518
|
SA |
Income Statement
Earnings Waterfall
Il Dong Pharmaceutical Co Ltd
Il Dong Pharmaceutical Co Ltd
Income Statement
Il Dong Pharmaceutical Co Ltd
Il Dong Pharmaceutical Co Ltd
Currency: KRW
| 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 |
3 874
|
3 751
|
3 643
|
3 649
|
3 621
|
3 588
|
4 093
|
4 478
|
4 866
|
5 226
|
5 056
|
4 927
|
4 794
|
4 669
|
5 470
|
7 164
|
8 794
|
10 556
|
11 152
|
10 289
|
9 741
|
9 788
|
10 268
|
11 641
|
14 961
|
14 725
|
15 772
|
16 404
|
14 887
|
15 938
|
15 594
|
15 254
|
13 984
|
|
| Revenue |
469 320
N/A
|
460 651
-2%
|
473 014
+3%
|
486 262
+3%
|
486 540
+0%
|
503 907
+4%
|
514 106
+2%
|
525 063
+2%
|
526 601
+0%
|
517 468
-2%
|
526 984
+2%
|
527 836
+0%
|
544 874
+3%
|
561 845
+3%
|
556 360
-1%
|
560 494
+1%
|
556 192
-1%
|
560 132
+1%
|
586 512
+5%
|
607 365
+4%
|
628 484
+3%
|
637 714
+1%
|
624 122
-2%
|
615 710
-1%
|
601 608
-2%
|
600 758
0%
|
605 800
+1%
|
603 864
0%
|
610 282
+1%
|
614 941
+1%
|
599 818
-2%
|
586 149
-2%
|
575 656
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(239 960)
|
(234 421)
|
(237 201)
|
(243 085)
|
(242 161)
|
(248 752)
|
(255 578)
|
(262 371)
|
(268 249)
|
(285 112)
|
(304 703)
|
(307 434)
|
(323 511)
|
(323 431)
|
(320 052)
|
(332 003)
|
(331 568)
|
(340 693)
|
(358 773)
|
(376 894)
|
(394 870)
|
(401 371)
|
(393 180)
|
(390 018)
|
(386 890)
|
(386 912)
|
(387 757)
|
(383 602)
|
(382 846)
|
(381 482)
|
(374 148)
|
(364 597)
|
(352 582)
|
|
| Gross Profit |
229 359
N/A
|
226 230
-1%
|
235 812
+4%
|
243 177
+3%
|
244 379
+0%
|
255 155
+4%
|
258 527
+1%
|
262 691
+2%
|
258 351
-2%
|
232 356
-10%
|
222 282
-4%
|
220 403
-1%
|
221 364
+0%
|
238 414
+8%
|
236 308
-1%
|
228 491
-3%
|
224 624
-2%
|
219 439
-2%
|
227 739
+4%
|
230 471
+1%
|
233 614
+1%
|
236 343
+1%
|
230 942
-2%
|
225 692
-2%
|
214 717
-5%
|
213 846
0%
|
218 043
+2%
|
220 262
+1%
|
227 436
+3%
|
233 459
+3%
|
225 670
-3%
|
221 552
-2%
|
223 074
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(199 000)
|
(200 869)
|
(208 818)
|
(214 515)
|
(221 546)
|
(226 812)
|
(236 716)
|
(240 184)
|
(231 932)
|
(233 728)
|
(249 739)
|
(248 714)
|
(226 933)
|
(231 781)
|
(250 245)
|
(258 350)
|
(270 808)
|
(274 974)
|
(280 058)
|
(295 605)
|
(302 422)
|
(309 825)
|
(309 826)
|
(301 483)
|
(288 942)
|
(267 790)
|
(257 054)
|
(239 074)
|
(225 597)
|
(220 340)
|
(227 058)
|
(204 755)
|
(217 626)
|
|
| Selling, General & Administrative |
(165 458)
|
(165 890)
|
(165 564)
|
(168 759)
|
(174 786)
|
(178 676)
|
(183 252)
|
(185 104)
|
(182 000)
|
(180 132)
|
(176 496)
|
(175 165)
|
(167 393)
|
(166 011)
|
(166 149)
|
(167 377)
|
(174 532)
|
(172 661)
|
(176 510)
|
(180 670)
|
(184 821)
|
(194 322)
|
(192 577)
|
(187 986)
|
(179 056)
|
(166 465)
|
(164 797)
|
(163 274)
|
(164 078)
|
(169 281)
|
(165 750)
|
(163 664)
|
(162 794)
|
|
| Research & Development |
(28 775)
|
(28 739)
|
(33 806)
|
(35 074)
|
(35 799)
|
(37 089)
|
(33 247)
|
(33 784)
|
(35 525)
|
(38 292)
|
(40 959)
|
(43 246)
|
(47 563)
|
(55 676)
|
(66 572)
|
(72 768)
|
(82 208)
|
(96 524)
|
(93 096)
|
(105 472)
|
(108 443)
|
(104 593)
|
(105 528)
|
(100 878)
|
(98 447)
|
(89 422)
|
(84 273)
|
(69 356)
|
(54 493)
|
(46 268)
|
(35 285)
|
(33 627)
|
(31 738)
|
|
| Depreciation & Amortization |
(4 766)
|
(6 240)
|
(7 306)
|
(8 541)
|
(9 929)
|
(11 046)
|
(12 352)
|
(13 431)
|
(14 408)
|
(15 304)
|
(15 315)
|
(13 332)
|
(11 976)
|
(10 094)
|
(9 594)
|
(10 277)
|
(10 614)
|
(5 788)
|
(9 418)
|
(9 463)
|
(9 158)
|
(10 910)
|
(11 721)
|
(12 618)
|
(11 439)
|
(11 903)
|
(8 055)
|
(6 515)
|
(7 097)
|
(4 791)
|
(7 426)
|
(7 473)
|
(8 597)
|
|
| Other Operating Expenses |
0
|
0
|
(2 142)
|
(2 141)
|
(1 032)
|
0
|
(7 865)
|
(7 865)
|
0
|
0
|
(16 969)
|
(16 971)
|
0
|
0
|
(7 929)
|
(7 928)
|
(3 454)
|
0
|
(1 034)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
70
|
70
|
0
|
(18 596)
|
9
|
(14 496)
|
|
| Operating Income |
30 360
N/A
|
25 361
-16%
|
26 996
+6%
|
28 662
+6%
|
22 832
-20%
|
28 343
+24%
|
21 810
-23%
|
22 507
+3%
|
26 420
+17%
|
(1 373)
N/A
|
(27 457)
-1 900%
|
(28 310)
-3%
|
(5 568)
+80%
|
6 633
N/A
|
(13 935)
N/A
|
(29 860)
-114%
|
(46 184)
-55%
|
(55 535)
-20%
|
(52 319)
+6%
|
(65 134)
-24%
|
(68 808)
-6%
|
(73 481)
-7%
|
(78 884)
-7%
|
(75 791)
+4%
|
(74 225)
+2%
|
(53 944)
+27%
|
(39 011)
+28%
|
(18 812)
+52%
|
1 839
N/A
|
13 119
+613%
|
(1 387)
N/A
|
16 797
N/A
|
5 448
-68%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3 722)
|
(3 634)
|
(3 442)
|
(3 279)
|
(3 296)
|
(3 000)
|
(3 375)
|
(3 834)
|
(4 720)
|
(4 898)
|
(4 856)
|
(4 586)
|
(4 325)
|
(10 403)
|
(11 031)
|
8 644
|
16 352
|
(86 122)
|
(201 837)
|
(126 985)
|
(136 411)
|
(26 482)
|
87 671
|
(9 115)
|
(35 205)
|
(38 341)
|
(31 874)
|
(30 011)
|
(4 077)
|
(3 414)
|
(9 207)
|
(6 816)
|
11 455
|
|
| Non-Reccuring Items |
(1 109)
|
(2 141)
|
0
|
0
|
0
|
(7 865)
|
0
|
0
|
(13 296)
|
(16 971)
|
0
|
0
|
(16 014)
|
(7 928)
|
0
|
0
|
0
|
(1 034)
|
0
|
(1 427)
|
(1 925)
|
(18 273)
|
(18 623)
|
(20 030)
|
(19 532)
|
(2 961)
|
(2 611)
|
(811)
|
(7 447)
|
(11 969)
|
0
|
(21 141)
|
0
|
|
| Gain/Loss on Disposition of Assets |
(202)
|
(202)
|
(213)
|
(630)
|
0
|
(432)
|
(404)
|
25
|
30
|
1 891
|
1 907
|
0
|
0
|
2 029
|
0
|
1 894
|
0
|
(102)
|
(515)
|
(413)
|
(282)
|
(282)
|
3 106
|
3 107
|
2 788
|
1 133
|
(1 843)
|
(2 501)
|
(2 582)
|
(4 908)
|
(4 938)
|
(6 253)
|
1 036
|
|
| Total Other Income |
1 409
|
1 038
|
1 177
|
1 487
|
475
|
(609)
|
(1 006)
|
(1 467)
|
(2 621)
|
(1 284)
|
(1 287)
|
952
|
2 432
|
(55)
|
1 786
|
(362)
|
1 353
|
1 588
|
2 206
|
1 222
|
459
|
(1 305)
|
(662)
|
250
|
1 530
|
(160)
|
(1 850)
|
(2 952)
|
(3 995)
|
(3 519)
|
3 478
|
3 496
|
3 618
|
|
| Pre-Tax Income |
26 738
N/A
|
20 422
-24%
|
24 518
+20%
|
26 240
+7%
|
20 011
-24%
|
16 438
-18%
|
17 026
+4%
|
17 232
+1%
|
5 813
-66%
|
(22 634)
N/A
|
(31 693)
-40%
|
(31 944)
-1%
|
(23 475)
+27%
|
(9 724)
+59%
|
(23 180)
-138%
|
(19 684)
+15%
|
(28 479)
-45%
|
(141 205)
-396%
|
(252 464)
-79%
|
(192 737)
+24%
|
(206 966)
-7%
|
(119 823)
+42%
|
(7 392)
+94%
|
(101 578)
-1 274%
|
(124 644)
-23%
|
(94 273)
+24%
|
(77 189)
+18%
|
(55 086)
+29%
|
(16 262)
+70%
|
(10 692)
+34%
|
(12 055)
-13%
|
(13 918)
-15%
|
21 557
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 423)
|
(581)
|
(852)
|
(1 706)
|
(264)
|
(3 717)
|
(4 717)
|
(4 934)
|
(1 467)
|
9 191
|
11 239
|
11 573
|
8 827
|
(3 295)
|
(1 471)
|
395
|
2 857
|
40 237
|
42 853
|
21 731
|
24 510
|
(22 346)
|
(24 074)
|
(4 536)
|
(11 093)
|
13 312
|
5 141
|
3 298
|
1 796
|
(1 710)
|
2 060
|
4 202
|
(606)
|
|
| Income from Continuing Operations |
24 315
|
19 841
|
23 666
|
24 534
|
19 747
|
12 721
|
12 308
|
12 297
|
4 344
|
(13 444)
|
(20 455)
|
(20 373)
|
(14 649)
|
(13 019)
|
(24 652)
|
(19 289)
|
(25 622)
|
(100 968)
|
(209 611)
|
(171 006)
|
(182 456)
|
(142 170)
|
(31 466)
|
(106 114)
|
(135 737)
|
(80 961)
|
(72 047)
|
(51 789)
|
(14 466)
|
(12 402)
|
(9 995)
|
(9 716)
|
20 951
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
729
|
1 263
|
1 442
|
1 709
|
1 085
|
585
|
812
|
1 072
|
1 443
|
2 033
|
2 701
|
3 109
|
3 812
|
7 825
|
7 280
|
7 234
|
6 972
|
|
| Net Income (Common) |
24 315
N/A
|
19 841
-18%
|
23 666
+19%
|
24 534
+4%
|
19 747
-20%
|
12 721
-36%
|
12 308
-3%
|
12 297
0%
|
4 344
-65%
|
(13 444)
N/A
|
(20 455)
-52%
|
(20 373)
+0%
|
(14 649)
+28%
|
(13 019)
+11%
|
(24 652)
-89%
|
(19 289)
+22%
|
(24 892)
-29%
|
(99 705)
-301%
|
(208 169)
-109%
|
(169 297)
+19%
|
(181 371)
-7%
|
(141 585)
+22%
|
(30 654)
+78%
|
(105 042)
-243%
|
(134 294)
-28%
|
(78 928)
+41%
|
(69 347)
+12%
|
(48 679)
+30%
|
(10 655)
+78%
|
(4 576)
+57%
|
(2 715)
+41%
|
(2 481)
+9%
|
27 923
N/A
|
|
| EPS (Diluted) |
1 013.12
N/A
|
862.65
-15%
|
1 028.95
+19%
|
1 022.25
-1%
|
822.79
-20%
|
530.04
-36%
|
512.83
-3%
|
512.37
0%
|
181
-65%
|
-560.16
N/A
|
-852.29
-52%
|
-848.87
+0%
|
-610.37
+28%
|
-542.45
+11%
|
-1 036.44
-91%
|
-810.97
+22%
|
-1 046.54
-29%
|
-4 191.88
-301%
|
-8 328.68
-99%
|
-6 320.52
+24%
|
-6 771.29
-7%
|
-5 374.53
+21%
|
-1 144.43
+79%
|
-3 921.63
-243%
|
-4 992.46
-27%
|
-2 920.01
+42%
|
-2 482.66
+15%
|
-1 742.75
+30%
|
-381.45
+78%
|
-163.83
+57%
|
-97.21
+41%
|
-88.84
+9%
|
929.47
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
