P

PSK Holdings Inc
KOSDAQ:031980

Watchlist Manager
PSK Holdings Inc
KOSDAQ:031980
Watchlist
Price: 30 250 KRW -3.51% Market Closed
Market Cap: 652.2B KRW
Have any thoughts about
PSK Holdings Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

157.2B
+18%
Revenue
Growth Rates:
1 Year
+55%
3 Years
+180%
5 Years
+59%
7 Years
-38%
10 Years
+34%
59.3B
+29%
Operating Income
Growth Rates:
1 Year
+126%
3 Years
+426%
5 Years
+414%
7 Years
+2%
10 Years
-
74.6B
+20%
Net Income
Growth Rates:
1 Year
+55%
3 Years
+96%
5 Years
+425%
7 Years
+90%
10 Years
-

Earnings Waterfall
PSK Holdings Inc

Revenue
157.2B KRW
Cost of Revenue
-62.1B KRW
Gross Profit
95.1B KRW
Operating Expenses
-35.9B KRW
Operating Income
59.3B KRW
Other Expenses
15.3B KRW
Net Income
74.6B KRW

Income Statement
PSK Holdings Inc

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
116 896
N/A
148 567
+27%
139 318
-6%
134 507
-3%
153 529
+14%
138 364
-10%
131 328
-5%
153 398
+17%
148 405
-3%
163 072
+10%
195 549
+20%
228 941
+17%
254 953
+11%
275 391
+8%
227 145
-18%
162 222
-29%
108 939
-33%
328 682
+202%
117 875
-64%
111 919
-5%
99 039
-12%
29 479
-70%
25 951
-12%
22 946
-12%
34 603
+51%
39 774
+15%
43 625
+10%
50 730
+16%
56 147
+11%
81 624
+45%
83 533
+2%
80 394
-4%
74 827
-7%
72 791
-3%
76 001
+4%
101 363
+33%
101 482
+0%
94 717
-7%
132 811
+40%
132 976
+0%
157 178
+18%
Gross Profit
Cost of Revenue
(97 232)
(89 257)
(82 192)
(80 183)
(90 970)
(80 026)
(76 058)
(84 691)
(81 956)
(91 018)
(109 613)
(127 723)
(141 865)
(156 290)
(129 335)
(94 425)
(65 360)
(184 007)
(69 819)
(63 123)
(55 245)
(11 877)
(10 231)
(9 875)
(15 803)
(18 364)
(19 668)
(23 207)
(23 117)
(31 912)
(32 554)
(30 477)
(30 035)
(30 276)
(31 386)
(42 406)
(41 734)
(36 850)
(52 491)
(51 632)
(62 054)
Gross Profit
19 662
N/A
59 310
+202%
57 124
-4%
54 322
-5%
62 557
+15%
58 338
-7%
55 270
-5%
68 707
+24%
66 451
-3%
72 054
+8%
85 937
+19%
101 218
+18%
113 087
+12%
119 100
+5%
97 809
-18%
67 796
-31%
43 578
-36%
144 675
+232%
48 055
-67%
48 796
+2%
43 794
-10%
17 601
-60%
15 720
-11%
13 071
-17%
18 800
+44%
21 410
+14%
23 958
+12%
27 523
+15%
33 031
+20%
49 712
+51%
50 978
+3%
49 917
-2%
44 792
-10%
42 515
-5%
44 616
+5%
58 957
+32%
59 748
+1%
57 866
-3%
80 320
+39%
81 344
+1%
95 123
+17%
Operating Income
Operating Expenses
(40 679)
(41 805)
(44 581)
(41 652)
(44 246)
(41 653)
(42 223)
(44 726)
(43 466)
(46 731)
(53 329)
(51 735)
(54 757)
(61 422)
(57 012)
(40 905)
(31 917)
(77 091)
(35 817)
(34 724)
(32 259)
(10 310)
(12 952)
(16 902)
(21 010)
(23 874)
(38 232)
(24 935)
(21 763)
(27 085)
(25 124)
(25 847)
(24 710)
(25 612)
(25 330)
(31 004)
(33 541)
(30 896)
(37 929)
(35 416)
(35 852)
Selling, General & Administrative
(35 140)
(30 047)
(36 378)
(29 259)
(30 971)
(28 168)
(31 305)
(33 359)
(28 405)
(31 180)
(28 127)
(30 863)
(35 920)
(40 520)
(34 754)
(26 066)
(20 994)
(50 858)
(21 943)
(21 977)
(20 576)
(7 839)
(9 186)
(11 383)
(13 744)
(15 427)
(16 859)
(15 719)
(15 939)
(16 623)
(15 750)
(15 276)
(13 890)
(14 958)
(15 031)
(18 839)
(18 951)
(17 996)
(22 042)
(20 331)
(23 394)
Research & Development
(6 718)
(9 709)
(7 641)
(10 094)
(10 702)
(10 672)
(7 793)
(8 361)
(11 545)
(12 596)
(17 126)
(17 657)
(16 486)
(18 136)
(14 755)
(12 527)
(8 932)
(24 061)
(12 659)
(11 772)
(10 932)
(2 117)
(2 772)
(3 563)
(4 377)
(4 918)
(4 965)
(5 660)
(5 756)
(7 296)
(7 524)
(7 664)
(7 911)
(7 514)
(7 229)
(8 202)
(10 615)
(9 682)
(11 886)
(11 744)
(9 058)
Depreciation & Amortization
(1 487)
(2 049)
(1 645)
(2 299)
(2 575)
(2 814)
(2 353)
(2 606)
(3 281)
(2 955)
(3 536)
(3 215)
(2 351)
(2 766)
(2 550)
(2 279)
(1 987)
(2 171)
(1 214)
(975)
(751)
(354)
(1 043)
(2 005)
(2 940)
(3 529)
(3 721)
(3 557)
(3 335)
(3 166)
(3 081)
(2 908)
(2 913)
(3 140)
(3 175)
(4 068)
(4 077)
(3 217)
(4 001)
(3 341)
(3 400)
Other Operating Expenses
2 666
0
1 083
0
0
0
(772)
(400)
(235)
0
(4 540)
0
0
0
(4 953)
(33)
(4)
0
0
0
0
0
49
49
51
0
(12 687)
0
3 266
0
1 232
0
3
0
105
105
102
0
0
0
0
Operating Income
(21 015)
N/A
17 505
N/A
12 545
-28%
12 672
+1%
18 312
+45%
16 685
-9%
13 046
-22%
23 980
+84%
22 983
-4%
25 323
+10%
32 607
+29%
49 483
+52%
58 331
+18%
57 678
-1%
40 798
-29%
26 892
-34%
11 663
-57%
67 584
+479%
12 239
-82%
14 072
+15%
11 534
-18%
7 291
-37%
2 768
-62%
(3 831)
N/A
(2 211)
+42%
(2 464)
-11%
(14 276)
-479%
2 587
N/A
11 267
+335%
22 627
+101%
25 855
+14%
24 071
-7%
20 082
-17%
16 903
-16%
19 286
+14%
27 953
+45%
26 207
-6%
26 971
+3%
42 392
+57%
45 928
+8%
59 272
+29%
Pre-Tax Income
Interest Income Expense
821
(1 676)
3 563
1 871
1 057
1 479
994
2 006
(394)
4 036
2 116
1 542
5 389
(901)
864
(229)
(1 167)
2 050
765
3 490
5 393
6 871
10 911
14 133
16 306
13 843
19 913
34 066
29 399
33 166
27 021
8 463
19 896
16 291
18 229
21 332
17 574
21 734
29 704
30 996
31 740
Non-Reccuring Items
(1 326)
(1 359)
0
(508)
(683)
(774)
0
0
0
(4 540)
0
(9 461)
(9 492)
(4 626)
0
0
0
0
0
0
0
0
57 889
43 166
43 166
45 201
0
3 265
0
1 230
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(4)
(289)
(296)
(315)
(313)
4
3
1 807
1 807
1 229
1 233
(575)
(869)
(285)
0
(372)
(8)
(41)
0
0
0
72
71
25
25
(109)
0
0
(66)
(3)
(3)
0
720
646
646
671
(49)
25
25
(1)
(2)
Total Other Income
(2 937)
19
(2 246)
832
821
424
755
642
832
1 100
998
1 706
1 621
1 085
1 218
787
629
509
259
325
282
262
358
662
799
921
1 265
932
852
712
113
141
98
63
100
218
228
196
152
48
16
Pre-Tax Income
(24 462)
N/A
14 200
N/A
13 566
-4%
14 553
+7%
19 195
+32%
17 818
-7%
14 799
-17%
28 436
+92%
25 228
-11%
27 147
+8%
36 954
+36%
42 695
+16%
54 979
+29%
52 951
-4%
42 880
-19%
27 077
-37%
11 116
-59%
70 102
+531%
13 263
-81%
17 887
+35%
17 210
-4%
14 496
-16%
71 998
+397%
54 157
-25%
58 085
+7%
57 392
-1%
6 902
-88%
40 851
+492%
41 452
+1%
57 731
+39%
52 986
-8%
32 675
-38%
40 797
+25%
33 902
-17%
38 260
+13%
50 175
+31%
43 960
-12%
48 926
+11%
72 273
+48%
76 971
+7%
91 026
+18%
Net Income
Tax Provision
(6 503)
(3 421)
(2 625)
(4 053)
(5 228)
(4 199)
(3 662)
(6 573)
(5 496)
(7 514)
(9 397)
(12 784)
(15 793)
(13 507)
(11 512)
(7 060)
(3 213)
(16 580)
(2 973)
(3 390)
(3 009)
(1 880)
(2 036)
(1 691)
(1 896)
1 810
(160)
(4 160)
(3 324)
(11 114)
(10 995)
(3 301)
(5 866)
6 856
7 226
2 903
4 179
(6 230)
(10 605)
(14 556)
(16 432)
Income from Continuing Operations
(30 965)
10 779
10 941
10 500
13 966
13 619
11 136
21 862
19 732
19 634
27 556
29 910
39 186
39 443
31 368
20 017
7 903
53 522
10 291
14 497
14 201
12 617
69 963
52 467
56 189
59 202
6 742
36 690
38 127
46 617
41 991
29 374
34 930
40 758
45 487
53 078
48 139
42 696
61 668
62 415
74 594
Net Income (Common)
(30 965)
N/A
10 779
N/A
10 941
+2%
10 500
-4%
13 966
+33%
13 619
-2%
11 136
-18%
21 862
+96%
19 732
-10%
19 634
0%
27 556
+40%
29 910
+9%
39 186
+31%
39 443
+1%
48 137
+22%
54 208
+13%
54 391
+0%
53 522
-2%
40 010
-25%
26 794
-33%
14 201
-47%
12 617
-11%
69 963
+455%
52 467
-25%
56 189
+7%
59 202
+5%
6 742
-89%
36 690
+444%
38 127
+4%
46 617
+22%
41 991
-10%
29 374
-30%
34 930
+19%
40 758
+17%
45 487
+12%
53 078
+17%
48 139
-9%
42 696
-11%
61 668
+44%
62 415
+1%
74 594
+20%
EPS (Diluted)
-5 160.83
N/A
1 796.5
N/A
1 823.5
+2%
1 750
-4%
2 327.66
+33%
2 269.83
-2%
1 856
-18%
3 643.66
+96%
3 288.66
-10%
3 272.33
0%
4 592.66
+40%
4 985
+9%
6 531
+31%
6 573.83
+1%
8 022.83
+22%
9 034.66
+13%
9 065.16
+0%
8 920.33
-2%
2 500.62
-72%
1 674.62
-33%
887.56
-47%
788.56
-11%
4 997.35
+534%
2 623.35
-48%
2 809.45
+7%
3 115.89
+11%
324.17
-90%
1 762.86
+444%
1 831.9
+4%
2 241.62
+22%
2 029.93
-9%
1 422.55
-30%
1 701.31
+20%
1 982.47
+17%
2 232.49
+13%
2 570.14
+15%
2 315.61
-10%
2 054.83
-11%
3 026.68
+47%
2 894.61
-4%
3 459.42
+20%

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 210,200+ 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.