K

KMW Co Ltd
KOSDAQ:032500

Watchlist Manager
KMW Co Ltd
KOSDAQ:032500
Watchlist
Price: 8 300 KRW -0.6% Market Closed
Market Cap: 330.5B KRW
Have any thoughts about
KMW Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

81.4B
-1%
Revenue
Growth Rates:
1 Year
-48%
3 Years
-69%
5 Years
-83%
7 Years
-64%
10 Years
-71%
-52.3B
+14%
Operating Income
Growth Rates:
1 Year
+9%
3 Years
-1 376%
5 Years
-
7 Years
-2 969%
10 Years
-
-56.6B
+14%
Net Income
Growth Rates:
1 Year
-24%
3 Years
-
5 Years
-
7 Years
-4 719%
10 Years
-

Earnings Waterfall
KMW Co Ltd

Revenue
81.4B KRW
Cost of Revenue
-67.6B KRW
Gross Profit
13.7B KRW
Operating Expenses
-66B KRW
Operating Income
-52.3B KRW
Other Expenses
-4.3B KRW
Net Income
-56.6B KRW

Income Statement
KMW 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
278 314
N/A
275 833
-1%
210 721
-24%
201 618
-4%
161 806
-20%
147 217
-9%
219 822
+49%
230 400
+5%
237 212
+3%
217 744
-8%
210 541
-3%
208 032
-1%
223 570
+7%
227 320
+2%
203 721
-10%
205 828
+1%
235 806
+15%
278 716
+18%
296 268
+6%
344 121
+16%
471 450
+37%
649 755
+38%
682 876
+5%
642 152
-6%
557 051
-13%
366 581
-34%
338 496
-8%
339 671
+0%
258 666
-24%
220 355
-15%
205 159
-7%
167 127
-19%
160 833
-4%
178 131
+11%
179 462
+1%
176 226
-2%
155 006
-12%
119 855
-23%
100 068
-17%
82 375
-18%
81 370
-1%
Gross Profit
Cost of Revenue
(199 743)
(209 105)
(160 343)
(155 530)
(131 615)
(124 542)
(190 036)
(192 980)
(194 797)
(174 566)
(161 550)
(157 045)
(163 884)
(160 818)
(142 599)
(146 667)
(176 451)
(215 590)
(236 038)
(260 854)
(329 941)
(448 779)
(464 997)
(444 663)
(394 761)
(259 181)
(239 158)
(240 631)
(186 797)
(165 808)
(155 006)
(131 596)
(129 957)
(144 344)
(146 641)
(147 299)
(136 961)
(105 476)
(92 932)
(74 675)
(67 640)
Gross Profit
78 571
N/A
66 728
-15%
50 378
-25%
46 087
-9%
30 191
-34%
22 676
-25%
29 786
+31%
37 423
+26%
42 417
+13%
43 179
+2%
48 991
+13%
50 987
+4%
59 686
+17%
66 502
+11%
61 121
-8%
59 160
-3%
59 354
+0%
63 125
+6%
60 230
-5%
83 267
+38%
141 509
+70%
200 976
+42%
217 880
+8%
197 490
-9%
162 291
-18%
107 401
-34%
99 338
-8%
99 040
0%
71 869
-27%
54 547
-24%
50 153
-8%
35 531
-29%
30 876
-13%
33 787
+9%
32 821
-3%
28 927
-12%
18 045
-38%
14 379
-20%
7 136
-50%
7 700
+8%
13 731
+78%
Operating Income
Operating Expenses
(71 123)
(71 136)
(69 327)
(68 782)
(68 705)
(70 216)
(74 672)
(76 116)
(73 478)
(68 101)
(63 486)
(64 605)
(61 388)
(66 707)
(64 169)
(65 083)
(72 988)
(78 453)
(86 457)
(87 443)
(83 378)
(83 825)
(80 105)
(77 969)
(76 286)
(75 584)
(66 676)
(72 254)
(75 410)
(73 380)
(78 035)
(74 828)
(74 552)
(76 701)
(77 809)
(76 762)
(75 418)
(74 115)
(69 994)
(68 803)
(65 990)
Selling, General & Administrative
(29 664)
(28 632)
(28 944)
(29 522)
(29 344)
(31 411)
(35 977)
(36 415)
(36 044)
(33 559)
(31 246)
(31 131)
(31 644)
(32 818)
(34 906)
(34 565)
(39 929)
(42 865)
(48 706)
(49 172)
(45 081)
(46 406)
(41 668)
(38 479)
(35 254)
(29 956)
(21 959)
(24 929)
(28 396)
(28 336)
(33 671)
(32 498)
(32 272)
(33 621)
(32 982)
(34 098)
(32 308)
(31 238)
(28 850)
(27 830)
(26 400)
Research & Development
(36 978)
(38 089)
(36 014)
(34 824)
(34 850)
(34 230)
(34 143)
(33 391)
(30 905)
(27 975)
(27 529)
(26 288)
(25 675)
(26 382)
(24 881)
(25 016)
(27 333)
(29 494)
(33 015)
(33 821)
(33 554)
(33 338)
(33 676)
(34 322)
(35 475)
(37 428)
(39 189)
(41 849)
(42 529)
(40 760)
(38 829)
(37 556)
(37 184)
(37 687)
(38 979)
(37 398)
(37 036)
(36 394)
(34 908)
(34 773)
(33 258)
Depreciation & Amortization
(4 353)
(4 287)
(4 368)
(4 436)
(4 512)
(4 577)
(4 552)
(4 642)
(4 652)
(4 690)
(4 711)
(4 131)
(4 069)
(4 011)
(4 381)
(5 553)
(5 725)
(5 738)
(4 472)
(4 184)
(4 147)
(4 080)
(5 027)
(5 166)
(5 291)
(5 485)
(5 527)
(5 484)
(5 424)
(5 747)
(5 536)
(5 645)
(5 803)
(5 720)
(5 848)
(6 248)
(6 097)
(6 157)
(6 237)
(5 952)
(6 115)
Other Operating Expenses
(128)
(128)
0
0
0
0
0
(1 668)
(1 877)
(1 877)
0
(3 055)
0
(3 496)
0
51
0
(356)
(265)
(266)
(596)
0
265
0
(266)
(2 715)
0
8
939
1 464
0
871
707
328
0
982
21
(328)
0
(247)
(217)
Operating Income
7 448
N/A
(4 408)
N/A
(18 949)
-330%
(22 694)
-20%
(38 514)
-70%
(47 541)
-23%
(44 885)
+6%
(38 696)
+14%
(31 063)
+20%
(24 924)
+20%
(14 494)
+42%
(13 619)
+6%
(1 703)
+87%
(207)
+88%
(3 047)
-1 372%
(5 925)
-94%
(13 636)
-130%
(15 328)
-12%
(26 227)
-71%
(4 175)
+84%
58 133
N/A
117 152
+102%
137 774
+18%
119 521
-13%
86 004
-28%
31 815
-63%
32 662
+3%
26 786
-18%
(3 541)
N/A
(18 832)
-432%
(27 882)
-48%
(39 297)
-41%
(43 676)
-11%
(42 913)
+2%
(44 988)
-5%
(47 835)
-6%
(57 374)
-20%
(59 736)
-4%
(62 858)
-5%
(61 103)
+3%
(52 260)
+14%
Pre-Tax Income
Interest Income Expense
(180)
(3 139)
(4 238)
(4 606)
(2 423)
(3 614)
(4 507)
(5 304)
(8 024)
(8 793)
(6 899)
(6 630)
(5 334)
(4 843)
(8 034)
(7 757)
(5 294)
(5 067)
(3 311)
(1 287)
(5 567)
(684)
(7 074)
(48)
(1 505)
(10 285)
(13 642)
(18 464)
(15 444)
(6 074)
4 336
2 322
4 982
7 143
2 132
3 688
2 014
(4 297)
461
(1 456)
(1 013)
Non-Reccuring Items
0
0
0
0
0
0
(1 669)
(208)
0
0
(3 304)
0
(3 496)
0
0
0
(355)
0
(1 442)
(1 442)
0
(595)
(2 108)
(2 108)
(2 477)
0
(18)
(18)
300
300
(51)
0
0
0
0
2
0
0
(4)
(6)
(321)
Gain/Loss on Disposition of Assets
(432)
(221)
(245)
(238)
202
(215)
(875)
(864)
(1 270)
6 627
10 286
10 262
10 598
4 191
1 332
1 095
(8)
(1 480)
13
47
1 061
1 181
(584)
(381)
(120)
(203)
(152)
(158)
(367)
(230)
(127)
(153)
(95)
(86)
(531)
(491)
(422)
(432)
6 177
6 173
6 056
Total Other Income
2 116
1 736
3 691
4 723
4 592
4 533
2 136
1 386
769
510
2 777
2 809
3 106
3 033
2 165
1 770
1 822
1 984
1 208
1 798
1 612
498
2 505
3 019
3 635
5 014
5 350
5 842
17 815
18 822
18 927
17 586
5 681
4 523
5 689
5 841
10 100
5 350
3 175
3 761
(567)
Pre-Tax Income
8 952
N/A
(6 032)
N/A
(19 741)
-227%
(22 816)
-16%
(36 143)
-58%
(46 837)
-30%
(49 800)
-6%
(43 686)
+12%
(39 589)
+9%
(26 581)
+33%
(11 635)
+56%
(7 179)
+38%
3 170
N/A
2 174
-31%
(7 584)
N/A
(10 816)
-43%
(17 471)
-62%
(19 893)
-14%
(29 759)
-50%
(5 059)
+83%
55 239
N/A
117 550
+113%
130 513
+11%
120 001
-8%
85 536
-29%
26 341
-69%
24 201
-8%
13 989
-42%
(1 236)
N/A
(6 014)
-387%
(4 797)
+20%
(19 543)
-307%
(33 108)
-69%
(31 333)
+5%
(37 698)
-20%
(38 795)
-3%
(45 681)
-18%
(59 116)
-29%
(53 049)
+10%
(52 631)
+1%
(48 106)
+9%
Net Income
Tax Provision
(3 746)
(1 594)
449
1 049
562
1 484
1 569
1 558
670
1 623
(3 930)
(4 568)
(4 344)
(5 084)
(1 103)
(778)
(311)
(1 230)
(1 533)
(5 519)
(15 047)
(23 665)
(26 776)
(24 633)
(21 388)
(11 969)
2 438
7 272
10 347
10 252
1 068
(1 587)
6 830
7 271
11 012
12 149
134
648
(12 238)
(13 278)
(8 471)
Income from Continuing Operations
5 206
(7 626)
(19 292)
(21 766)
(35 581)
(45 353)
(48 232)
(42 127)
(38 917)
(24 956)
(15 565)
(11 746)
(1 174)
(2 910)
(8 687)
(11 594)
(17 781)
(21 122)
(31 292)
(10 577)
40 192
93 885
103 738
95 369
64 149
14 373
26 638
21 260
9 111
4 237
(3 729)
(21 131)
(26 278)
(24 062)
(26 686)
(26 646)
(45 547)
(58 467)
(65 287)
(65 910)
(56 577)
Income to Minority Interest
(779)
(790)
0
0
0
0
84
646
646
646
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
0
Net Income (Common)
4 428
N/A
(8 415)
N/A
(13 269)
-58%
(15 389)
-16%
(29 180)
-90%
(38 812)
-33%
(47 917)
-23%
(22 500)
+53%
(19 180)
+15%
(5 093)
+73%
3 936
N/A
(11 746)
N/A
(1 174)
+90%
(2 910)
-148%
(8 687)
-199%
(11 594)
-33%
(17 781)
-53%
(21 122)
-19%
(31 292)
-48%
(10 577)
+66%
40 192
N/A
93 885
+134%
103 738
+10%
95 369
-8%
64 149
-33%
14 373
-78%
26 638
+85%
21 260
-20%
9 111
-57%
4 237
-53%
(3 729)
N/A
(21 131)
-467%
(26 278)
-24%
(24 062)
+8%
(26 686)
-11%
(26 646)
+0%
(45 547)
-71%
(58 467)
-28%
(65 287)
-12%
(65 910)
-1%
(56 577)
+14%
EPS (Diluted)
152.68
N/A
-290.17
N/A
-457.55
-58%
-530.65
-16%
-1 006.2
-90%
-1 338.34
-33%
-1 652.31
-23%
-775.86
+53%
-661.37
+15%
-175.62
+73%
135.72
N/A
-405.03
N/A
-40.48
+90%
-97
-140%
-271.46
-180%
-351.33
-29%
-538.81
-53%
-640.06
-19%
-977.87
-53%
-278.34
+72%
1 385.93
N/A
2 407.3
+74%
2 593.44
+8%
2 384.22
-8%
1 603.72
-33%
359.32
-78%
665.95
+85%
531.5
-20%
228.8
-57%
106.41
-53%
-93.65
N/A
-530.64
-467%
-659.91
-24%
-604.26
+8%
-670.16
-11%
-669.14
+0%
-1 143.8
-71%
-1 468.26
-28%
-1 639.51
-12%
-1 655.15
-1%
-1 420.8
+14%

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 201,100+ 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.