K

Korean Drug Co Ltd
KOSDAQ:014570

Watchlist Manager
Korean Drug Co Ltd
KOSDAQ:014570
Watchlist
Price: 4 155 KRW 0.24% Market Closed
Market Cap: 45.7B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-24%
5Y
-4%
10Y
+36%
Operating Income
+
3Y
-84%
5Y
-75%
10Y
+2%
Net Income
+
3Y
-77%
5Y
-70%
10Y
+16%

Earnings Waterfall
Korean Drug Co Ltd

Income Statement
Korean Drug Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 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
389
373
354
331
329
335
347
360
392
406
395
398
379
406
459
521
605
646
662
654
625
458
452
430
553
513
464
423
389
365
345
325
290
243
206
160
126
104
78
65
52
39
30
26
26
27
30
24
16
9
2
1
4
5
5
6
3
3
2
1
2
1
2
2
2
2
2
2
3
3
4
4
4
0
0
0
Revenue
29 776
N/A
30 893
+4%
30 955
+0%
31 002
+0%
32 902
+6%
32 923
+0%
34 014
+3%
33 744
-1%
34 190
+1%
34 386
+1%
35 382
+3%
38 067
+8%
37 731
-1%
39 187
+4%
40 926
+4%
41 908
+2%
45 910
+10%
46 472
+1%
47 134
+1%
48 101
+2%
46 546
-3%
46 734
+0%
46 810
+0%
44 859
-4%
43 900
-2%
43 439
-1%
41 119
-5%
41 131
+0%
41 555
+1%
42 038
+1%
43 993
+5%
45 482
+3%
45 392
0%
46 379
+2%
45 944
-1%
45 583
-1%
47 391
+4%
47 908
+1%
50 101
+5%
51 224
+2%
55 308
+8%
54 062
-2%
54 665
+1%
56 050
+3%
55 403
-1%
55 792
+1%
55 086
-1%
52 960
-4%
52 028
-2%
52 491
+1%
53 583
+2%
55 396
+3%
55 529
+0%
59 542
+7%
62 075
+4%
64 993
+5%
66 789
+3%
69 292
+4%
68 689
-1%
70 083
+2%
74 466
+6%
76 360
+3%
79 302
+4%
82 376
+4%
79 984
-3%
81 140
+1%
83 004
+2%
82 179
-1%
81 375
-1%
80 541
-1%
77 923
-3%
74 410
-5%
73 001
-2%
66 774
-9%
62 744
-6%
62 213
-1%
Gross Profit
Cost of Revenue
(13 378)
(13 899)
(14 172)
(13 941)
(14 693)
(14 619)
(15 426)
(15 253)
(16 661)
(17 328)
(18 352)
(20 401)
(20 288)
(20 806)
(22 179)
(23 117)
(23 839)
(24 150)
(24 766)
(25 646)
(24 798)
(25 076)
(25 747)
(24 964)
(25 285)
(25 837)
(23 494)
(23 858)
(25 366)
(25 717)
(27 321)
(28 115)
(27 382)
(27 878)
(27 783)
(27 187)
(29 570)
(30 174)
(31 247)
(31 913)
(32 572)
(31 376)
(31 699)
(32 338)
(32 482)
(32 606)
(33 424)
(32 834)
(31 649)
(31 988)
(32 041)
(33 668)
(34 221)
(36 438)
(37 667)
(37 204)
(38 100)
(39 008)
(38 211)
(40 854)
(43 400)
(45 365)
(47 171)
(47 351)
(45 467)
(45 703)
(45 363)
(44 923)
(44 025)
(43 592)
(40 579)
(38 017)
(38 600)
(35 355)
(34 971)
(35 697)
Gross Profit
16 397
N/A
16 996
+4%
16 786
-1%
17 063
+2%
18 209
+7%
18 305
+1%
18 588
+2%
18 491
-1%
17 529
-5%
17 058
-3%
17 029
0%
17 665
+4%
17 443
-1%
18 380
+5%
18 747
+2%
18 792
+0%
22 072
+17%
22 323
+1%
22 369
+0%
22 455
+0%
21 747
-3%
21 658
0%
21 063
-3%
19 895
-6%
18 615
-6%
17 602
-5%
17 626
+0%
17 274
-2%
16 188
-6%
16 321
+1%
16 672
+2%
17 367
+4%
18 010
+4%
18 502
+3%
18 160
-2%
18 395
+1%
17 821
-3%
17 733
0%
18 854
+6%
19 312
+2%
22 736
+18%
22 689
0%
22 970
+1%
23 715
+3%
22 921
-3%
23 186
+1%
21 661
-7%
20 125
-7%
20 378
+1%
20 503
+1%
21 543
+5%
21 728
+1%
21 308
-2%
23 103
+8%
24 406
+6%
27 788
+14%
28 689
+3%
30 284
+6%
30 478
+1%
29 229
-4%
31 065
+6%
30 995
0%
32 131
+4%
35 025
+9%
34 517
-1%
35 438
+3%
37 641
+6%
37 256
-1%
37 350
+0%
36 949
-1%
37 343
+1%
36 393
-3%
34 401
-5%
31 420
-9%
27 774
-12%
26 516
-5%
Operating Income
Operating Expenses
(12 114)
(12 258)
(12 193)
(12 571)
(12 596)
(13 121)
(13 535)
(13 923)
(13 306)
(13 086)
(13 460)
(13 687)
(14 070)
(14 682)
(14 955)
(14 772)
(17 049)
(17 008)
(16 953)
(17 038)
(16 531)
(16 627)
(16 704)
(16 926)
(16 164)
(15 760)
(15 824)
(15 568)
(15 154)
(15 242)
(15 357)
(15 450)
(15 173)
(15 990)
(15 831)
(15 896)
(15 286)
(15 334)
(15 521)
(15 787)
(16 603)
(16 643)
(16 972)
(17 544)
(17 622)
(17 790)
(18 332)
(17 673)
(16 852)
(17 057)
(17 797)
(18 110)
(17 892)
(18 233)
(17 128)
(17 636)
(17 650)
(18 690)
(20 337)
(20 127)
(19 799)
(19 333)
(19 074)
(19 383)
(20 188)
(20 652)
(20 631)
(20 574)
(19 324)
(19 049)
(19 450)
(19 925)
(25 263)
(25 253)
(24 248)
(23 963)
Selling, General & Administrative
(11 925)
(12 062)
(11 993)
(12 351)
(12 364)
(12 890)
(13 307)
(13 713)
(13 094)
(12 879)
(13 253)
(13 469)
(13 820)
(14 517)
(14 865)
(14 772)
(16 909)
(17 156)
(17 100)
(17 445)
(16 246)
(16 530)
(16 512)
(16 374)
(15 877)
(15 459)
(15 515)
(15 257)
(14 850)
(14 941)
(15 060)
(15 166)
(14 858)
(15 213)
(15 045)
(15 092)
(14 959)
(15 018)
(15 196)
(15 472)
(16 286)
(16 324)
(16 656)
(17 227)
(17 283)
(17 394)
(16 990)
(16 332)
(16 476)
(16 635)
(17 341)
(17 749)
(17 476)
(17 784)
(16 705)
(17 125)
(17 193)
(17 655)
(19 262)
(19 007)
(19 275)
(18 816)
(18 563)
(18 930)
(19 773)
(20 264)
(20 240)
(20 143)
(18 860)
(18 577)
(18 981)
(19 459)
(24 814)
(24 835)
(23 883)
(23 625)
Depreciation & Amortization
(188)
(197)
(200)
(221)
(232)
(231)
(228)
(211)
(213)
(208)
(208)
(218)
(248)
0
0
0
(259)
0
0
0
(286)
(69)
(138)
(212)
(287)
(221)
(229)
(230)
(303)
(301)
(297)
(285)
(315)
(326)
(336)
(353)
(327)
(317)
(317)
(315)
(316)
(319)
(317)
(319)
(339)
(397)
(400)
(415)
(375)
(422)
(456)
0
(416)
(448)
(422)
(510)
(457)
(496)
(536)
(581)
(524)
(517)
(511)
(453)
(415)
(388)
(391)
(431)
(464)
(472)
(469)
(466)
(448)
(418)
(366)
(339)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(165)
(90)
0
118
146
146
406
0
(28)
(54)
(340)
0
(80)
(80)
(81)
0
0
0
0
0
(451)
(450)
(451)
0
0
(8)
0
0
0
0
0
0
0
(942)
(926)
0
0
0
(361)
0
0
0
0
0
(539)
(539)
(539)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
4 284
N/A
4 736
+11%
4 590
-3%
4 489
-2%
5 612
+25%
5 183
-8%
5 054
-2%
4 568
-10%
4 223
-8%
3 972
-6%
3 568
-10%
3 978
+11%
3 373
-15%
3 698
+10%
3 792
+3%
4 020
+6%
5 022
+25%
5 315
+6%
5 417
+2%
5 418
+0%
5 216
-4%
5 032
-4%
4 359
-13%
2 969
-32%
2 451
-17%
1 843
-25%
1 803
-2%
1 707
-5%
1 035
-39%
1 080
+4%
1 316
+22%
1 918
+46%
2 837
+48%
2 513
-11%
2 330
-7%
2 501
+7%
2 535
+1%
2 399
-5%
3 332
+39%
3 522
+6%
6 134
+74%
6 043
-1%
5 995
-1%
6 169
+3%
5 299
-14%
5 396
+2%
3 329
-38%
2 452
-26%
3 527
+44%
3 445
-2%
3 746
+9%
3 619
-3%
3 416
-6%
4 871
+43%
7 279
+49%
10 152
+39%
11 040
+9%
11 595
+5%
10 141
-13%
9 102
-10%
11 266
+24%
11 662
+4%
13 058
+12%
15 642
+20%
14 329
-8%
14 785
+3%
17 010
+15%
16 682
-2%
18 026
+8%
17 900
-1%
17 893
0%
16 468
-8%
9 138
-45%
6 167
-33%
3 525
-43%
2 553
-28%
Pre-Tax Income
Interest Income Expense
(282)
(264)
(245)
(235)
(246)
(260)
(28)
(39)
(99)
(98)
(352)
(302)
(230)
(288)
(341)
(475)
(587)
(643)
(657)
(648)
(610)
(597)
(585)
(560)
(527)
(482)
(427)
(383)
(344)
(321)
(300)
(274)
(242)
(195)
(164)
(126)
(102)
(84)
(67)
(50)
(39)
(27)
(13)
(9)
924
883
1 163
1 720
4 227
5 213
4 109
2 135
795
(1 469)
1 145
1 074
(1 482)
(195)
(1 258)
(46)
(129)
(17)
(895)
(471)
320
903
1 180
1 299
1 339
794
743
719
662
605
682
586
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(13)
0
0
0
0
0
0
0
(350)
0
0
0
0
0
0
0
(451)
0
0
0
0
(8)
0
(22)
0
0
0
(3)
(942)
(942)
0
0
0
0
0
0
0
0
0
0
(540)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
15
19
15
13
13
0
14
(2)
1
14
16
32
29
0
0
0
0
0
0
0
0
0
0
0
(60)
0
0
0
1
0
0
(44)
(44)
0
0
0
0
0
5
0
5
5
45
45
45
0
0
418
418
418
427
37
59
0
0
0
(5)
0
(0)
(4)
1
0
(5)
3
3
0
(1)
(5)
(5)
(5)
0
4
4
0
4
(32)
Total Other Income
(2)
9
(76)
(30)
34
63
99
124
78
84
68
44
42
17
(11)
(26)
0
(2)
(2)
(2)
91
109
137
159
87
(259)
(256)
(255)
96
97
88
96
98
51
69
111
177
185
195
206
(32)
(2)
(20)
(77)
106
147
111
(25)
(43)
(44)
(41)
177
180
242
256
206
228
231
225
230
182
178
160
59
33
42
56
165
(11 095)
(11 096)
(16 017)
(16 013)
(4 811)
(4 805)
96
262
Pre-Tax Income
4 016
N/A
4 500
+12%
4 285
-5%
4 238
-1%
5 414
+28%
4 986
-8%
5 138
+3%
4 650
-9%
4 203
-10%
3 972
-5%
3 299
-17%
3 751
+14%
3 214
-14%
3 427
+7%
3 440
+0%
3 519
+2%
4 422
+26%
4 670
+6%
4 758
+2%
4 768
+0%
4 697
-1%
4 544
-3%
3 911
-14%
2 567
-34%
1 602
-38%
1 101
-31%
1 119
+2%
1 068
-5%
788
-26%
856
+9%
1 103
+29%
1 695
+54%
2 199
+30%
2 369
+8%
2 235
-6%
2 486
+11%
2 609
+5%
2 493
-4%
3 466
+39%
3 656
+5%
6 067
+66%
6 019
-1%
6 007
0%
6 124
+2%
5 432
-11%
5 484
+1%
4 602
-16%
4 565
-1%
8 129
+78%
9 033
+11%
8 240
-9%
5 967
-28%
4 450
-25%
3 644
-18%
8 680
+138%
11 432
+32%
9 240
-19%
11 631
+26%
9 109
-22%
9 282
+2%
11 321
+22%
11 824
+4%
12 318
+4%
15 232
+24%
14 685
-4%
15 731
+7%
18 245
+16%
18 141
-1%
8 265
-54%
7 593
-8%
2 619
-66%
1 178
-55%
4 994
+324%
1 967
-61%
4 306
+119%
3 368
-22%
Net Income
Tax Provision
(993)
(1 125)
(1 059)
(1 043)
(1 389)
(1 269)
(1 320)
(1 178)
(1 019)
(929)
(765)
(853)
(425)
(467)
(439)
(201)
(986)
(1 123)
(1 096)
(1 081)
(910)
(804)
(461)
(332)
(98)
103
(83)
(106)
(79)
(88)
(100)
(181)
(47)
(105)
(48)
(93)
(835)
(812)
(1 068)
(1 093)
(1 016)
(1 031)
(936)
(834)
(748)
(758)
(670)
(772)
(1 567)
(1 776)
(1 495)
(1 029)
(555)
(348)
(1 539)
(2 191)
(1 880)
(2 369)
(1 842)
(1 890)
(2 278)
(2 381)
(2 489)
(3 177)
(2 876)
(3 074)
(12 795)
(14 580)
(13 182)
(12 909)
(3 861)
(1 568)
(1 998)
(1 520)
(757)
(602)
Income from Continuing Operations
3 023
3 374
3 225
3 194
4 025
3 716
3 818
3 473
3 184
3 045
2 536
2 899
2 789
2 960
3 001
3 318
3 435
3 548
3 662
3 687
3 787
3 739
3 450
2 235
1 504
1 205
1 038
964
709
769
1 003
1 513
2 151
2 265
2 188
2 395
1 774
1 680
2 396
2 561
5 050
4 986
5 070
5 289
4 683
4 726
3 932
3 793
6 562
7 256
6 744
4 937
3 895
3 296
7 141
9 241
7 360
9 262
7 266
7 393
9 042
9 443
9 828
12 055
11 809
12 657
5 450
3 561
(4 917)
(5 315)
(1 242)
(390)
2 995
447
3 549
2 767
Net Income (Common)
3 023
N/A
3 374
+12%
3 225
-4%
3 194
-1%
4 025
+26%
3 716
-8%
3 818
+3%
3 473
-9%
3 184
-8%
3 045
-4%
2 536
-17%
2 899
+14%
2 789
-4%
2 960
+6%
3 001
+1%
3 318
+11%
3 435
+4%
3 548
+3%
3 662
+3%
3 687
+1%
3 787
+3%
3 739
-1%
3 450
-8%
2 235
-35%
1 504
-33%
1 205
-20%
1 038
-14%
964
-7%
709
-26%
769
+8%
1 003
+30%
1 513
+51%
2 151
+42%
2 265
+5%
2 188
-3%
2 395
+9%
1 774
-26%
1 680
-5%
2 396
+43%
2 561
+7%
5 050
+97%
4 986
-1%
5 070
+2%
5 289
+4%
4 683
-11%
4 726
+1%
3 932
-17%
3 793
-4%
6 562
+73%
7 256
+11%
6 685
-8%
4 936
-26%
3 895
-21%
3 295
-15%
7 199
+118%
9 241
+28%
7 360
-20%
9 262
+26%
7 266
-22%
7 393
+2%
9 042
+22%
9 443
+4%
9 828
+4%
12 055
+23%
11 809
-2%
12 657
+7%
5 450
-57%
3 561
-35%
(4 917)
N/A
(5 315)
-8%
(1 242)
+77%
(390)
+69%
2 995
N/A
447
-85%
3 549
+693%
2 767
-22%
EPS (Diluted)
274.81
N/A
306.72
+12%
293.18
-4%
290.36
-1%
365.9
+26%
337.81
-8%
347.1
+3%
315.72
-9%
289.45
-8%
276.81
-4%
230.54
-17%
263.54
+14%
253.54
-4%
269.09
+6%
272.81
+1%
301.63
+11%
312.27
+4%
322.55
+3%
332.9
+3%
335.18
+1%
344.27
+3%
339.91
-1%
313.63
-8%
203.18
-35%
136.71
-33%
109.54
-20%
94.36
-14%
87.63
-7%
64.45
-26%
69.9
+8%
91.18
+30%
137.54
+51%
195.54
+42%
205.9
+5%
198.9
-3%
217.72
+9%
161.27
-26%
152.72
-5%
217.81
+43%
232.81
+7%
459.09
+97%
453.27
-1%
460.9
+2%
480.81
+4%
425.72
-11%
429.63
+1%
357.45
-17%
344.81
-4%
596.54
+73%
659.63
+11%
607.72
-8%
448.72
-26%
354.09
-21%
299.54
-15%
654.45
+118%
840.09
+28%
669.09
-20%
850.31
+27%
667.75
-21%
683.08
+2%
827.64
+21%
875.68
+6%
911.4
+4%
1 117.86
+23%
1 095.09
-2%
1 173.67
+7%
505.4
-57%
330.16
-35%
-455.98
N/A
-492.86
-8%
-115.13
+77%
-36.1
+69%
277.55
N/A
42.08
-85%
322.58
+667%
255.69
-21%

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 310,700+ value investors using Alpha Spread
Create 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

© 2026 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.