First Time Loading...

Hybe Co Ltd
KRX:352820

Watchlist Manager
Hybe Co Ltd Logo
Hybe Co Ltd
KRX:352820
Watchlist
Price: 205 000 KRW 1.74% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.2T
+4%
Revenue
Growth Rates:
1 Year
+23%
3 Years
+174%
5 Years
-
7 Years
-
10 Years
-
295.6B
+15%
Operating Income
Growth Rates:
1 Year
+25%
3 Years
+103%
5 Years
-
7 Years
-
10 Years
-
187.3B
+144%
Net Income
Growth Rates:
1 Year
+258%
3 Years
+118%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Hybe Co Ltd

Revenue
2.2T KRW
Cost of Revenue
-1.2T KRW
Gross Profit
1T KRW
Operating Expenses
-713.4B KRW
Operating Income
295.6B KRW
Other Expenses
-108.4B KRW
Net Income
187.3B KRW

Income Statement
Hybe Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
752 742
N/A
796 283
+6%
1 166 244
+46%
1 329 191
+14%
1 478 602
+11%
1 255 926
-15%
1 540 900
+23%
1 596 175
+4%
1 700 637
+7%
1 776 154
+4%
1 901 815
+7%
2 010 587
+6%
2 102 947
+5%
2 178 088
+4%
Gross Profit
Cost of Revenue
(401 715)
(421 538)
(592 098)
(659 058)
(732 155)
(632 927)
(762 786)
(816 921)
(890 660)
(933 515)
(1 005 487)
(1 076 099)
(1 132 296)
(1 169 079)
Gross Profit
351 027
N/A
374 745
+7%
574 145
+53%
670 133
+17%
746 447
+11%
622 999
-17%
778 114
+25%
779 254
+0%
809 977
+4%
842 639
+4%
896 327
+6%
934 489
+4%
970 651
+4%
1 009 009
+4%
Operating Income
Operating Expenses
(212 692)
(229 230)
(364 082)
(459 043)
(511 498)
(432 751)
(550 800)
(514 410)
(550 134)
(605 731)
(643 974)
(689 107)
(713 251)
(713 366)
Selling, General & Administrative
(183 136)
(200 489)
(313 709)
(394 160)
(437 717)
(365 536)
(463 195)
(431 038)
(463 912)
(514 810)
(552 546)
(593 057)
(613 556)
(609 678)
Research & Development
(1 696)
(1 654)
(1 531)
(2 048)
(2 384)
(2 774)
(3 726)
(3 669)
(4 534)
(4 971)
(4 956)
(5 276)
(4 901)
(4 540)
Depreciation & Amortization
(27 859)
(27 086)
(47 751)
(61 744)
(70 306)
(64 441)
(84 201)
(80 025)
(82 010)
(85 950)
(86 473)
(90 774)
(94 794)
(99 147)
Other Operating Expenses
0
0
(1 091)
(1 091)
(1 091)
0
322
322
322
0
0
0
0
0
Operating Income
138 334
N/A
145 516
+5%
210 063
+44%
211 088
+0%
234 949
+11%
190 248
-19%
227 314
+19%
264 844
+17%
259 843
-2%
236 908
-9%
252 353
+7%
245 382
-3%
257 400
+5%
295 643
+15%
Pre-Tax Income
Interest Income Expense
(4 741)
(15 594)
(15 620)
(13 351)
(6 841)
22 666
34 929
41 860
101 667
(29 201)
(60 529)
(2 829)
(4 805)
(31 776)
Non-Reccuring Items
0
0
0
0
4
4
16
28 891
25 789
(114 215)
(92 432)
(121 307)
(118 207)
(7 436)
Gain/Loss on Disposition of Assets
(33)
(650)
(629)
(1 273)
(1 134)
(727)
(1 232)
(1 727)
(1 876)
10 906
11 338
11 445
11 439
(1 198)
Total Other Income
(1 949)
(3 025)
(3 311)
(1 346)
(1 579)
(1 706)
(2 209)
(1 118)
(584)
(7 913)
(11 231)
(12 607)
(14 591)
(5 101)
Pre-Tax Income
131 611
N/A
126 247
-4%
190 502
+51%
195 118
+2%
225 398
+16%
210 484
-7%
258 818
+23%
332 750
+29%
384 839
+16%
96 485
-75%
99 500
+3%
120 084
+21%
131 237
+9%
250 133
+91%
Net Income
Tax Provision
(37 614)
(39 185)
(58 409)
(58 692)
(67 051)
(69 649)
(87 325)
(99 831)
(108 546)
(48 453)
(59 103)
(61 214)
(65 759)
(66 684)
Income from Continuing Operations
93 997
87 061
132 093
136 426
158 348
140 835
171 493
232 920
276 293
48 032
40 397
58 871
65 478
183 450
Income to Minority Interest
(1 965)
(1 340)
(3 591)
(2 474)
(2 170)
(4 033)
(2 149)
(3 243)
(4 943)
4 289
3 675
4 840
11 342
3 804
Net Income (Common)
92 032
N/A
85 721
-7%
128 502
+50%
133 952
+4%
156 177
+17%
136 801
-12%
169 344
+24%
229 677
+36%
271 350
+18%
52 321
-81%
44 072
-16%
63 711
+45%
76 821
+21%
187 253
+144%
EPS (Diluted)
2 691.93
N/A
2 765.19
+3%
3 569.49
+29%
3 505.77
-2%
3 980.93
+14%
3 608.44
-9%
4 095.04
+13%
5 554
+36%
6 561.48
+18%
1 265.02
-81%
1 065.73
-16%
1 529.58
+44%
1 843.36
+21%
4 504.23
+144%

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 132,500+ 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.