S
Seobu T&D Co Ltd
KOSDAQ:006730
Seobu T&D Co Ltd
KOSDAQ:006730
Price:
13 950
KRW
1.53%
Market Closed
Market Cap:
912.7B
KRW
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Alert
Seobu T&D Co Ltd
13950
+210 (+1.53%)
| 52 Week Range |
5 280
14 070
|
| Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
Choose the stock you wish to monitor with a price alert.
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Seobu T&D Co Ltd
Seobu T&D Co Ltd
Income Statement
Seobu T&D Co Ltd
Seobu T&D Co Ltd
Currency: KRW
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
5 626
|
7 468
|
9 024
|
10 332
|
10 671
|
10 370
|
10 477
|
11 055
|
9 981
|
9 685
|
0
|
0
|
9 288
|
5 014
|
7 495
|
9 837
|
9 432
|
9 445
|
9 291
|
9 271
|
13 574
|
18 620
|
23 547
|
28 646
|
29 543
|
29 604
|
29 717
|
30 130
|
29 930
|
30 201
|
30 548
|
30 686
|
31 112
|
31 620
|
31 893
|
32 091
|
32 737
|
32 413
|
32 809
|
33 511
|
35 600
|
38 500
|
40 680
|
42 812
|
44 699
|
46 896
|
49 956
|
53 227
|
54 437
|
0
|
0
|
0
|
|
| Revenue |
28 293
N/A
|
32 185
+14%
|
36 208
+12%
|
40 895
+13%
|
50 837
+24%
|
52 160
+3%
|
52 756
+1%
|
53 501
+1%
|
54 559
+2%
|
53 835
-1%
|
54 228
+1%
|
54 528
+1%
|
55 001
+1%
|
55 457
+1%
|
51 470
-7%
|
48 741
-5%
|
46 724
-4%
|
45 051
-4%
|
47 516
+5%
|
47 400
0%
|
57 543
+21%
|
66 925
+16%
|
79 667
+19%
|
96 192
+21%
|
108 105
+12%
|
114 007
+5%
|
120 415
+6%
|
125 846
+5%
|
127 937
+2%
|
122 617
-4%
|
109 128
-11%
|
98 216
-10%
|
84 757
-14%
|
82 321
-3%
|
88 264
+7%
|
89 316
+1%
|
96 733
+8%
|
104 307
+8%
|
114 761
+10%
|
126 550
+10%
|
135 281
+7%
|
144 141
+7%
|
151 696
+5%
|
159 710
+5%
|
169 162
+6%
|
174 920
+3%
|
221 901
+27%
|
225 069
+1%
|
187 479
-17%
|
233 611
+25%
|
199 909
-14%
|
223 362
+12%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(12 554)
|
(11 866)
|
(11 451)
|
(11 390)
|
(14 715)
|
(14 881)
|
(14 793)
|
(14 654)
|
(14 564)
|
(13 932)
|
(13 767)
|
(13 441)
|
(12 752)
|
(12 250)
|
(9 836)
|
(8 274)
|
(23 102)
|
(26 092)
|
(31 311)
|
(35 599)
|
(43 906)
|
(57 711)
|
(73 117)
|
(88 563)
|
(86 243)
|
(84 334)
|
(87 638)
|
(89 109)
|
(89 410)
|
(86 072)
|
(81 303)
|
(75 466)
|
(71 034)
|
(67 085)
|
(66 314)
|
(65 406)
|
(66 344)
|
(69 483)
|
(73 041)
|
(77 178)
|
(82 084)
|
(85 548)
|
(87 494)
|
(90 014)
|
(92 016)
|
(93 514)
|
(116 396)
|
(117 558)
|
(97 121)
|
(120 391)
|
(99 279)
|
(109 461)
|
|
| Gross Profit |
15 739
N/A
|
20 318
+29%
|
24 756
+22%
|
29 504
+19%
|
36 122
+22%
|
37 279
+3%
|
37 963
+2%
|
38 847
+2%
|
39 995
+3%
|
39 903
0%
|
40 461
+1%
|
41 087
+2%
|
42 248
+3%
|
43 208
+2%
|
41 635
-4%
|
40 468
-3%
|
23 621
-42%
|
18 959
-20%
|
16 206
-15%
|
11 802
-27%
|
13 636
+16%
|
9 215
-32%
|
6 550
-29%
|
7 629
+16%
|
21 862
+187%
|
29 673
+36%
|
32 777
+10%
|
36 737
+12%
|
38 526
+5%
|
36 545
-5%
|
27 825
-24%
|
22 750
-18%
|
13 723
-40%
|
15 235
+11%
|
21 949
+44%
|
23 909
+9%
|
30 388
+27%
|
34 824
+15%
|
41 720
+20%
|
49 372
+18%
|
53 197
+8%
|
58 593
+10%
|
64 202
+10%
|
69 696
+9%
|
77 146
+11%
|
81 407
+6%
|
105 505
+30%
|
107 511
+2%
|
90 358
-16%
|
113 220
+25%
|
100 630
-11%
|
113 900
+13%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(12 567)
|
(15 267)
|
(18 313)
|
(20 494)
|
(26 548)
|
(27 981)
|
(28 540)
|
(29 240)
|
(29 466)
|
(29 081)
|
(29 222)
|
(29 750)
|
(30 123)
|
(30 639)
|
(29 275)
|
(28 297)
|
(12 638)
|
(7 708)
|
(8 127)
|
(7 229)
|
(22 734)
|
(25 095)
|
(25 366)
|
(24 824)
|
(21 877)
|
(21 328)
|
(21 206)
|
(20 611)
|
(24 088)
|
(24 134)
|
(22 005)
|
(21 945)
|
(36 397)
|
(42 600)
|
(41 192)
|
(42 364)
|
(35 721)
|
(36 224)
|
(37 898)
|
(40 011)
|
(34 012)
|
(35 704)
|
(37 704)
|
(39 281)
|
(39 922)
|
(40 698)
|
(49 546)
|
(49 577)
|
(42 372)
|
(52 309)
|
(48 205)
|
(52 637)
|
|
| Selling, General & Administrative |
(10 588)
|
(13 333)
|
(17 854)
|
(20 035)
|
(20 456)
|
(26 300)
|
(23 793)
|
(22 893)
|
(23 081)
|
(22 682)
|
(22 803)
|
(23 343)
|
(23 549)
|
(24 025)
|
(22 590)
|
(21 498)
|
(12 209)
|
(4 188)
|
(6 022)
|
(6 726)
|
(22 069)
|
(24 265)
|
(24 627)
|
(24 002)
|
(21 160)
|
(20 693)
|
(20 576)
|
(19 991)
|
(23 341)
|
(23 371)
|
(21 202)
|
(21 137)
|
(35 614)
|
(36 221)
|
(40 402)
|
(41 550)
|
(34 916)
|
(35 420)
|
(37 095)
|
(39 232)
|
(33 322)
|
(35 104)
|
(37 190)
|
(38 843)
|
(39 515)
|
(40 304)
|
(49 080)
|
(49 118)
|
(41 988)
|
(51 471)
|
(47 082)
|
(50 792)
|
|
| Depreciation & Amortization |
(1 980)
|
(2 018)
|
0
|
0
|
(6 092)
|
(3 155)
|
(4 746)
|
(6 346)
|
(6 385)
|
(6 399)
|
(6 418)
|
(6 406)
|
(6 574)
|
(6 614)
|
(6 685)
|
(6 800)
|
(428)
|
(3 519)
|
(2 105)
|
(502)
|
(665)
|
(829)
|
(737)
|
(820)
|
(718)
|
(635)
|
(631)
|
(621)
|
(746)
|
(762)
|
(802)
|
(807)
|
(783)
|
(797)
|
(791)
|
(815)
|
(806)
|
(804)
|
(803)
|
(780)
|
(690)
|
(601)
|
(514)
|
(438)
|
(407)
|
(394)
|
(466)
|
(460)
|
(384)
|
(837)
|
(1 123)
|
(1 846)
|
|
| Other Operating Expenses |
0
|
84
|
(459)
|
(459)
|
0
|
1 474
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 582)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
3 172
N/A
|
5 051
+59%
|
6 443
+28%
|
9 010
+40%
|
9 574
+6%
|
9 299
-3%
|
9 424
+1%
|
9 608
+2%
|
10 529
+10%
|
10 823
+3%
|
11 240
+4%
|
11 339
+1%
|
12 125
+7%
|
12 569
+4%
|
12 361
-2%
|
12 171
-2%
|
10 984
-10%
|
11 252
+2%
|
8 078
-28%
|
4 572
-43%
|
(9 097)
N/A
|
(15 881)
-75%
|
(18 816)
-18%
|
(17 195)
+9%
|
(15)
+100%
|
8 344
N/A
|
11 571
+39%
|
16 126
+39%
|
14 439
-10%
|
12 412
-14%
|
5 821
-53%
|
805
-86%
|
(22 674)
N/A
|
(27 366)
-21%
|
(19 245)
+30%
|
(18 456)
+4%
|
(5 333)
+71%
|
(1 400)
+74%
|
3 822
N/A
|
9 360
+145%
|
19 185
+105%
|
22 888
+19%
|
26 498
+16%
|
30 415
+15%
|
37 224
+22%
|
40 709
+9%
|
55 959
+37%
|
57 934
+4%
|
47 986
-17%
|
60 911
+27%
|
52 425
-14%
|
61 263
+17%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3 903)
|
(5 679)
|
(7 204)
|
(8 476)
|
(9 380)
|
(9 204)
|
(9 358)
|
(9 811)
|
(8 648)
|
(8 259)
|
(7 683)
|
(7 583)
|
(8 072)
|
(8 318)
|
(8 929)
|
(9 031)
|
(8 649)
|
(8 639)
|
(8 464)
|
(8 430)
|
5 610
|
866
|
(3 736)
|
(8 558)
|
(7 003)
|
(7 007)
|
(7 063)
|
(7 391)
|
7 023
|
6 580
|
5 903
|
5 381
|
(9 035)
|
(9 616)
|
(10 018)
|
(10 116)
|
37 527
|
38 184
|
38 424
|
38 209
|
11 303
|
9 150
|
7 555
|
6 041
|
141 617
|
138 868
|
124 981
|
122 444
|
5 666
|
(6 404)
|
1 801
|
(3 289)
|
|
| Non-Reccuring Items |
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(5 583)
|
0
|
(6 450)
|
(6 480)
|
(1 088)
|
(1 244)
|
(405)
|
(401)
|
(303)
|
17
|
(2 802)
|
(2 784)
|
(2 861)
|
(2 936)
|
(2 712)
|
(3 021)
|
2 459
|
2 456
|
5 019
|
43 706
|
|
| Gain/Loss on Disposition of Assets |
1
|
0
|
0
|
0
|
8
|
0
|
0
|
34
|
26
|
28
|
28
|
2
|
8
|
0
|
0
|
4
|
(2)
|
0
|
0
|
0
|
0
|
3
|
0
|
4
|
(2)
|
(50)
|
(56)
|
(57)
|
(51)
|
0
|
0
|
0
|
(3)
|
36
|
36
|
36
|
40
|
0
|
0
|
(487)
|
(835)
|
(825)
|
(823)
|
(336)
|
10
|
(0)
|
(32)
|
(33)
|
(25)
|
(25)
|
6
|
3
|
|
| Total Other Income |
227
|
46
|
75
|
60
|
81
|
111
|
162
|
123
|
267
|
241
|
255
|
(15 353)
|
(15 370)
|
(15 388)
|
(15 832)
|
(164)
|
(541)
|
(587)
|
(1 011)
|
(1 015)
|
(1 401)
|
2 028
|
(687)
|
(387)
|
512
|
(2 830)
|
610
|
351
|
398
|
543
|
801
|
960
|
1 121
|
799
|
4 752
|
4 759
|
4 982
|
5 266
|
1 301
|
1 329
|
1 148
|
1 069
|
993
|
796
|
786
|
1 145
|
1 464
|
(208)
|
1 027
|
(555)
|
(942)
|
725
|
|
| Pre-Tax Income |
(534)
N/A
|
(581)
-9%
|
(685)
-18%
|
594
N/A
|
283
-52%
|
206
-27%
|
228
+11%
|
(47)
N/A
|
2 173
N/A
|
2 832
+30%
|
3 840
+36%
|
(11 596)
N/A
|
(11 310)
+2%
|
(11 137)
+2%
|
(12 400)
-11%
|
2 981
N/A
|
1 792
-40%
|
2 026
+13%
|
(1 397)
N/A
|
(4 872)
-249%
|
(4 888)
0%
|
(12 984)
-166%
|
(23 239)
-79%
|
(26 135)
-12%
|
(6 509)
+75%
|
(1 541)
+76%
|
5 064
N/A
|
9 029
+78%
|
21 810
+142%
|
19 535
-10%
|
12 524
-36%
|
7 148
-43%
|
(36 174)
N/A
|
(36 145)
+0%
|
(30 926)
+14%
|
(30 256)
+2%
|
36 127
N/A
|
40 806
+13%
|
43 142
+6%
|
48 012
+11%
|
30 498
-36%
|
32 300
+6%
|
31 420
-3%
|
34 132
+9%
|
176 776
+418%
|
177 786
+1%
|
179 659
+1%
|
177 116
-1%
|
57 112
-68%
|
56 383
-1%
|
58 308
+3%
|
102 407
+76%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
64
|
289
|
392
|
28
|
(30)
|
(214)
|
(307)
|
(231)
|
(415)
|
(579)
|
(815)
|
1 039
|
(1 904)
|
(1 936)
|
(1 744)
|
(3 505)
|
(1 120)
|
(1 108)
|
(147)
|
178
|
(4 772)
|
(4 968)
|
(6 137)
|
(6 655)
|
(3 868)
|
(4 370)
|
(4 230)
|
(4 023)
|
(21 762)
|
(21 765)
|
(21 442)
|
(20 997)
|
958
|
772
|
(422)
|
(782)
|
3 078
|
3 011
|
4 341
|
4 215
|
(5 087)
|
(5 215)
|
(5 549)
|
(6 310)
|
(29 328)
|
(29 149)
|
(29 311)
|
(28 487)
|
7 542
|
7 758
|
7 828
|
(576)
|
|
| Income from Continuing Operations |
(469)
|
(294)
|
(294)
|
622
|
253
|
(8)
|
(79)
|
(278)
|
1 758
|
2 254
|
3 026
|
(10 557)
|
(13 214)
|
(13 074)
|
(14 144)
|
(524)
|
671
|
917
|
(1 545)
|
(4 694)
|
(9 660)
|
(17 951)
|
(29 376)
|
(32 790)
|
(10 377)
|
(5 911)
|
834
|
5 006
|
47
|
(2 230)
|
(8 918)
|
(13 849)
|
(35 216)
|
(35 374)
|
(31 349)
|
(31 039)
|
39 205
|
43 817
|
47 483
|
52 227
|
25 411
|
27 084
|
25 871
|
27 822
|
147 448
|
148 637
|
150 349
|
148 629
|
64 654
|
64 141
|
66 136
|
101 831
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
6
|
534
|
453
|
278
|
198
|
1 043
|
(1 196)
|
(2 573)
|
(1 460)
|
(8 713)
|
(8 973)
|
(9 156)
|
(12 557)
|
(9 107)
|
(8 344)
|
(8 817)
|
(7 415)
|
(30 295)
|
(33 009)
|
(32 972)
|
(33 597)
|
|
| Net Income (Common) |
307
N/A
|
361
+18%
|
116
-68%
|
477
+311%
|
(20 471)
N/A
|
(20 588)
-1%
|
(20 652)
0%
|
(21 354)
-3%
|
240
N/A
|
714
+198%
|
1 724
+141%
|
(10 801)
N/A
|
(13 214)
-22%
|
(13 074)
+1%
|
(13 462)
-3%
|
771
N/A
|
2 813
+265%
|
3 602
+28%
|
744
-79%
|
(2 678)
N/A
|
(8 490)
-217%
|
(17 325)
-104%
|
(29 036)
-68%
|
(32 790)
-13%
|
(10 377)
+68%
|
(5 911)
+43%
|
834
N/A
|
5 006
+500%
|
47
-99%
|
(2 230)
N/A
|
(8 910)
-300%
|
(13 843)
-55%
|
(34 682)
-151%
|
(34 921)
-1%
|
(31 070)
+11%
|
(30 841)
+1%
|
40 248
N/A
|
42 622
+6%
|
44 909
+5%
|
50 767
+13%
|
16 699
-67%
|
18 112
+8%
|
16 715
-8%
|
15 265
-9%
|
138 341
+806%
|
140 292
+1%
|
141 531
+1%
|
141 215
0%
|
34 359
-76%
|
31 132
-9%
|
33 164
+7%
|
68 213
+106%
|
|
| EPS (Diluted) |
5.9
N/A
|
6.81
+15%
|
0
N/A
|
9
N/A
|
-386.24
N/A
|
-388.45
-1%
|
-389.66
0%
|
-402.9
-3%
|
4.52
N/A
|
13.47
+198%
|
31.92
+137%
|
-203.79
N/A
|
-249.32
-22%
|
-246.67
+1%
|
-263.96
-7%
|
14.82
N/A
|
57.4
+287%
|
66.7
+16%
|
19.57
-71%
|
-48.69
N/A
|
-154.36
-217%
|
-293.64
-90%
|
-492.13
-68%
|
-565.34
-15%
|
-175.88
+69%
|
-101.91
+42%
|
14.37
N/A
|
86.31
+501%
|
0.81
-99%
|
-39.12
N/A
|
-156.31
-300%
|
-242.85
-55%
|
-608.45
-151%
|
-612.64
-1%
|
-534.01
+13%
|
-519.69
+3%
|
616.55
N/A
|
718.22
+16%
|
756.85
+5%
|
855.58
+13%
|
255.83
-70%
|
277.47
+8%
|
256.1
-8%
|
233.88
-9%
|
2 123.78
+808%
|
2 198.76
+4%
|
2 195.6
0%
|
2 195.8
+0%
|
532.73
-76%
|
482.36
-9%
|
520.88
+8%
|
1 071.39
+106%
|
|
Switch to:
Switch to:
See Also
Discover More
