S

Seobu T&D Co Ltd
KOSDAQ:006730

Watchlist Manager
Seobu T&D Co Ltd
KOSDAQ:006730
Watchlist
Price: 5 400 KRW -2.17%
Market Cap: 348.3B KRW
Have any thoughts about
Seobu T&D Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

183.7B
+2%
Revenue
Growth Rates:
1 Year
+15%
3 Years
+106%
5 Years
+46%
7 Years
+288%
10 Years
+243%
47.2B
+4%
Operating Income
Growth Rates:
1 Year
+55%
3 Years
-
5 Years
+192%
7 Years
+931%
10 Years
+391%
144B
-0.2%
Net Income
Growth Rates:
1 Year
+844%
3 Years
-
5 Years
+2 777%
7 Years
-
10 Years
-

Earnings Waterfall
Seobu T&D Co Ltd

Revenue
183.7B KRW
Cost of Revenue
-95.4B KRW
Gross Profit
88.3B KRW
Operating Expenses
-41.1B KRW
Operating Income
47.2B KRW
Other Expenses
96.9B KRW
Net Income
144B KRW

Income Statement
Seobu T&D Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
53 501
N/A
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%
180 524
+3%
183 692
+2%
Gross Profit
Cost of Revenue
(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)
(94 274)
(95 437)
Gross Profit
38 847
N/A
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%
86 250
+6%
88 256
+2%
Operating Income
Operating Expenses
(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)
(41 065)
(41 096)
Selling, General & Administrative
(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)
(40 695)
(40 732)
Depreciation & Amortization
(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)
(370)
(364)
Other Operating Expenses
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
Operating Income
9 608
N/A
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%
45 185
+11%
47 160
+4%
Pre-Tax Income
Interest Income Expense
(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
136 521
133 984
Non-Reccuring Items
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)
(2 709)
(3 018)
Gain/Loss on Disposition of Assets
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)
(32)
Total Other Income
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
1 479
(194)
Pre-Tax Income
(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%
180 443
+1%
177 900
-1%
Net Income
Tax Provision
(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)
(29 104)
(28 280)
Income from Continuing Operations
(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
151 339
149 620
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
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)
(7 001)
(5 598)
Net Income (Common)
(21 354)
N/A
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%
144 339
+3%
144 022
0%
EPS (Diluted)
-402.9
N/A
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%
2 241.24
+2%
2 239.46
0%

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
Follow us
Join more than 211,300+ 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 Wide Economic Moat 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.