D

Dongjin Semichem Co Ltd
KOSDAQ:005290

Watchlist Manager
Dongjin Semichem Co Ltd
KOSDAQ:005290
Watchlist
Price: 23 750 KRW 5.09%
Market Cap: 1.2T KRW
Have any thoughts about
Dongjin Semichem Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Dongjin Semichem Co Ltd

Revenue
1.3T KRW
Cost of Revenue
-1T KRW
Gross Profit
310.4B KRW
Operating Expenses
-133.7B KRW
Operating Income
176.7B KRW
Other Expenses
-36.3B KRW
Net Income
140.4B KRW

Income Statement
Dongjin Semichem Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Jun-2014 Sep-2014 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
Revenue
Revenue
667 932
N/A
663 955
-1%
669 575
+1%
670 237
+0%
673 929
+1%
695 913
+3%
709 288
+2%
735 347
+4%
750 042
+2%
756 026
+1%
764 956
+1%
769 503
+1%
776 249
+1%
791 737
+2%
785 155
-1%
790 632
+1%
809 665
+2%
827 192
+2%
827 231
+0%
842 953
+2%
842 743
0%
833 849
-1%
875 254
+5%
883 486
+1%
892 829
+1%
920 347
+3%
937 801
+2%
964 863
+3%
1 015 835
+5%
1 070 207
+5%
1 161 284
+9%
1 257 731
+8%
1 341 791
+7%
1 420 275
+6%
1 457 215
+3%
1 454 155
0%
1 426 748
-2%
1 360 709
-5%
1 309 924
-4%
1 297 884
-1%
1 321 982
+2%
Gross Profit
Cost of Revenue
(573 733)
(570 993)
(569 270)
(567 737)
(566 402)
(573 904)
(580 733)
(598 307)
(614 977)
(628 274)
(641 629)
(646 667)
(646 269)
(651 751)
(637 399)
(642 154)
(661 322)
(679 479)
(674 256)
(681 420)
(672 598)
(657 029)
(688 848)
(688 870)
(689 177)
(702 186)
(718 670)
(744 592)
(795 561)
(846 800)
(921 114)
(997 784)
(1 054 442)
(1 103 085)
(1 120 425)
(1 109 794)
(1 085 383)
(1 039 133)
(1 009 832)
(995 933)
(1 011 611)
Gross Profit
94 199
N/A
92 962
-1%
100 305
+8%
102 501
+2%
107 527
+5%
122 010
+13%
128 555
+5%
137 038
+7%
135 063
-1%
127 750
-5%
123 327
-3%
122 836
0%
129 982
+6%
139 987
+8%
147 756
+6%
148 479
+0%
148 343
0%
147 713
0%
152 975
+4%
161 532
+6%
170 145
+5%
176 820
+4%
186 407
+5%
194 617
+4%
203 651
+5%
218 160
+7%
219 131
+0%
220 270
+1%
220 274
+0%
223 407
+1%
240 170
+8%
259 947
+8%
287 350
+11%
317 189
+10%
336 789
+6%
344 361
+2%
341 364
-1%
321 576
-6%
300 092
-7%
301 951
+1%
310 371
+3%
Operating Income
Operating Expenses
(68 388)
(69 860)
(64 498)
(64 321)
(71 671)
(71 236)
(71 858)
(73 060)
(74 475)
(75 838)
(78 252)
(78 384)
(77 641)
(75 746)
(76 193)
(78 197)
(79 683)
(81 502)
(81 920)
(81 449)
(81 152)
(81 369)
(81 468)
(81 908)
(86 931)
(91 552)
(92 822)
(96 760)
(97 517)
(100 669)
(108 242)
(109 491)
(116 629)
(118 849)
(120 310)
(123 747)
(123 798)
(123 396)
(123 630)
(129 652)
(133 665)
Selling, General & Administrative
(48 571)
(48 043)
(44 019)
(43 925)
(47 422)
(51 373)
(49 850)
(53 697)
(53 419)
(54 743)
(57 343)
(58 039)
(58 489)
(58 200)
(60 998)
(63 313)
(65 431)
(67 893)
(67 409)
(67 004)
(66 433)
(66 864)
(66 146)
(66 028)
(69 483)
(71 263)
(71 088)
(73 252)
(72 128)
(74 970)
(80 374)
(81 492)
(88 287)
(90 698)
(92 615)
(95 356)
(94 754)
(92 919)
(92 462)
(97 748)
(99 833)
Research & Development
(14 313)
(14 405)
(12 617)
(12 255)
(12 844)
(13 419)
(13 826)
(13 120)
(12 289)
(11 678)
(11 061)
(11 011)
(10 914)
(10 603)
(9 244)
(9 249)
(8 766)
(8 383)
(9 612)
(9 276)
(9 217)
(8 603)
(8 577)
(8 910)
(10 189)
(11 755)
(13 068)
(14 524)
(15 934)
(16 238)
(17 254)
(16 694)
(16 529)
(16 290)
(16 167)
(16 852)
(16 936)
(18 144)
(18 433)
(18 803)
(20 791)
Depreciation & Amortization
(5 503)
(7 411)
(7 861)
(8 140)
0
(6 442)
(8 182)
(6 240)
(8 763)
(9 415)
(9 848)
(9 335)
(8 240)
(6 942)
(5 952)
(5 631)
(5 482)
(5 224)
(4 898)
(5 169)
(5 503)
(5 902)
(6 745)
(6 968)
(7 255)
(8 531)
(8 667)
(8 982)
(9 454)
(9 461)
(10 614)
(11 305)
(11 813)
(11 860)
(11 527)
(11 540)
(12 108)
(12 491)
(12 735)
(13 101)
(13 041)
Other Operating Expenses
0
0
0
0
(11 405)
0
0
(3)
(4)
0
0
0
0
0
0
(4)
(4)
0
0
0
0
0
0
0
(4)
(3)
0
0
0
0
0
0
0
0
0
0
0
157
0
0
0
Operating Income
25 811
N/A
23 101
-10%
35 808
+55%
38 179
+7%
35 856
-6%
50 775
+42%
56 697
+12%
63 981
+13%
60 591
-5%
51 915
-14%
45 075
-13%
44 452
-1%
52 339
+18%
64 239
+23%
71 563
+11%
70 281
-2%
68 659
-2%
66 210
-4%
71 055
+7%
80 083
+13%
88 994
+11%
95 452
+7%
104 938
+10%
112 708
+7%
116 719
+4%
126 607
+8%
126 309
0%
123 511
-2%
122 758
-1%
122 739
0%
131 929
+7%
150 456
+14%
170 721
+13%
198 341
+16%
216 480
+9%
220 614
+2%
217 566
-1%
198 180
-9%
176 462
-11%
172 299
-2%
176 706
+3%
Pre-Tax Income
Interest Income Expense
(18 643)
(18 312)
(19 436)
(18 739)
(18 057)
(20 730)
(21 732)
(21 494)
(22 819)
(20 961)
(17 364)
(17 357)
(12 755)
(8 705)
(11 253)
(7 144)
(10 119)
(16 800)
(14 992)
(15 850)
(16 921)
(11 457)
(14 416)
(12 810)
109
(197)
(3 648)
(578)
(10 421)
(4 297)
3 312
1 166
2 448
6 334
(15 698)
(16 013)
(24 339)
(30 718)
(15 390)
(15 009)
(1 874)
Non-Reccuring Items
635
793
(4 039)
(4 167)
0
(11 684)
(15 236)
(10 338)
(10 371)
(3 928)
(115)
(110)
(134)
(77)
(5 825)
(5 826)
(5 784)
(5 673)
124
157
351
74
(5 793)
(5 761)
(5 984)
(6 979)
(4 659)
(4 695)
(4 651)
(3 537)
(3 147)
(3 172)
(3 163)
(3 818)
(706)
(709)
(561)
0
138
145
(12)
Gain/Loss on Disposition of Assets
(369)
(1 090)
(1 170)
(1 169)
0
(36)
111
(60)
(86)
(233)
(107)
(7)
(100)
(107)
(2 615)
(2 563)
(2 391)
(1 847)
530
496
274
(396)
2
(60)
(61)
56
(264)
(263)
(257)
(101)
56
(134)
49
(342)
(491)
(251)
(203)
106
188
31
(48)
Total Other Income
1 878
3 401
3 045
4 583
(108)
144
4 785
(882)
3 046
2 467
4 821
5 838
5 860
6 711
6 082
5 857
5 853
5 577
5 013
4 837
4 241
3 576
3 349
3 109
4 009
4 327
4 221
3 674
1 512
1 720
3 647
4 979
7 557
9 273
11 380
9 364
6 931
3 918
1 546
3 567
5 569
Pre-Tax Income
9 312
N/A
7 894
-15%
14 208
+80%
18 687
+32%
17 691
-5%
18 468
+4%
24 625
+33%
31 207
+27%
30 361
-3%
29 258
-4%
32 311
+10%
32 815
+2%
45 209
+38%
62 060
+37%
57 953
-7%
60 606
+5%
56 219
-7%
47 468
-16%
61 731
+30%
69 722
+13%
76 937
+10%
87 247
+13%
88 079
+1%
97 185
+10%
114 792
+18%
123 815
+8%
121 960
-1%
121 650
0%
108 941
-10%
116 522
+7%
135 796
+17%
153 297
+13%
177 611
+16%
209 788
+18%
210 964
+1%
213 005
+1%
199 394
-6%
171 486
-14%
162 943
-5%
161 033
-1%
180 342
+12%
Net Income
Tax Provision
(4 747)
(4 320)
(3 571)
(4 211)
(4 134)
(4 083)
(4 687)
(6 106)
(5 756)
(5 074)
(5 933)
(6 141)
(9 376)
(13 762)
(12 956)
(12 847)
(11 362)
(9 464)
(13 773)
(16 767)
(18 667)
(21 095)
(29 386)
(31 815)
(36 334)
(38 448)
(36 702)
(36 708)
(33 825)
(35 175)
(32 917)
(36 938)
(42 460)
(51 787)
(54 769)
(53 332)
(52 013)
(45 393)
(39 409)
(42 267)
(44 028)
Income from Continuing Operations
4 565
3 574
10 636
14 476
13 556
14 384
19 938
25 100
24 605
24 184
26 377
26 675
35 835
48 300
44 997
47 761
44 858
38 005
47 958
52 955
58 270
66 151
58 693
65 369
78 456
85 366
85 258
84 941
75 116
81 347
102 879
116 359
135 151
158 001
156 195
159 673
147 381
126 093
123 534
118 766
136 314
Income to Minority Interest
(404)
(397)
(449)
(349)
(262)
(243)
(163)
(289)
(305)
(285)
(414)
(380)
(419)
(322)
(193)
(221)
(203)
(304)
(254)
(177)
(125)
(87)
(167)
(38)
(33)
(7)
(9)
(57)
(0)
156
385
434
1 849
2 934
3 284
4 015
4 351
3 455
3 780
5 153
4 056
Net Income (Common)
4 161
N/A
3 177
-24%
10 187
+221%
14 126
+39%
13 294
-6%
14 140
+6%
19 775
+40%
24 810
+25%
24 299
-2%
23 897
-2%
25 964
+9%
26 294
+1%
35 415
+35%
47 978
+35%
44 803
-7%
47 540
+6%
44 655
-6%
37 701
-16%
47 704
+27%
52 778
+11%
58 145
+10%
66 064
+14%
58 526
-11%
65 330
+12%
78 423
+20%
85 359
+9%
85 249
0%
84 886
0%
75 117
-12%
81 504
+9%
103 264
+27%
116 792
+13%
137 001
+17%
160 934
+17%
159 479
-1%
163 688
+3%
151 732
-7%
129 548
-15%
127 315
-2%
123 919
-3%
140 370
+13%
EPS (Diluted)
99.07
N/A
75.64
-24%
242.54
+221%
328.51
+35%
302.13
-8%
294.58
-2%
429.89
+46%
516.87
+20%
495.89
-4%
487.69
-2%
529.87
+9%
536.61
+1%
708.3
+32%
959.56
+35%
896.06
-7%
932.15
+4%
875.58
-6%
739.23
-16%
935.37
+27%
1 034.86
+11%
1 140.09
+10%
1 295.37
+14%
1 147.56
-11%
1 280.98
+12%
1 537.7
+20%
1 673.7
+9%
1 671.54
0%
1 664.43
0%
1 461
-12%
1 585.24
+9%
2 008.47
+27%
2 271.59
+13%
2 664.63
+17%
3 130.14
+17%
3 101.83
-1%
3 183.69
+3%
2 951.16
-7%
2 519.68
-15%
2 476.24
-2%
2 410.2
-3%
2 730.16
+13%

See Also

Discover More