UBCare Co Ltd Income Statement - UBCare Co Ltd - Alpha Spread
U

UBCare Co Ltd
KOSDAQ:032620

Watchlist Manager
UBCare Co Ltd
KOSDAQ:032620
Watchlist
Price: 3 980 KRW 0.51% Market Closed
Market Cap: 202.6B KRW
Have any thoughts about
UBCare Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

170.6B
+5%
Revenue
Growth Rates:
1 Year
+16%
3 Years
+57%
5 Years
+58%
7 Years
+131%
10 Years
+161%
1.8B
+7%
Operating Income
Growth Rates:
1 Year
-59%
3 Years
-89%
5 Years
-88%
7 Years
-75%
10 Years
-24%
-685.3m
+77%
Net Income
Growth Rates:
1 Year
-44%
3 Years
-
5 Years
-
7 Years
-
10 Years
+90%

Earnings Waterfall
UBCare Co Ltd

Revenue
170.6B KRW
Cost of Revenue
-84.2B KRW
Gross Profit
86.4B KRW
Operating Expenses
-84.6B KRW
Operating Income
1.8B KRW
Other Expenses
-2.4B KRW
Net Income
-685.3m KRW

Income Statement
UBCare 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
65 364
N/A
63 874
-2%
55 763
-13%
52 447
-6%
50 360
-4%
48 864
-3%
59 431
+22%
62 225
+5%
64 621
+4%
66 925
+4%
68 244
+2%
69 891
+2%
73 811
+6%
76 635
+4%
82 091
+7%
85 240
+4%
89 887
+5%
95 324
+6%
99 898
+5%
104 978
+5%
108 164
+3%
110 055
+2%
110 853
+1%
111 738
+1%
109 324
-2%
108 759
-1%
107 819
-1%
107 600
0%
108 885
+1%
108 949
+0%
111 762
+3%
114 735
+3%
120 320
+5%
127 996
+6%
133 343
+4%
140 348
+5%
146 488
+4%
149 917
+2%
154 041
+3%
163 141
+6%
170 577
+5%
Gross Profit
Cost of Revenue
(29 119)
(28 242)
(21 379)
(19 328)
(18 173)
(17 765)
(25 712)
(27 413)
(28 665)
(29 931)
(30 710)
(31 009)
(34 197)
(36 208)
(39 612)
(42 269)
(44 126)
(46 994)
(49 447)
(52 008)
(53 706)
(54 694)
(54 956)
(55 136)
(52 554)
(50 354)
(48 911)
(48 624)
(49 408)
(50 147)
(52 864)
(54 510)
(57 519)
(62 954)
(65 520)
(68 196)
(71 526)
(72 192)
(73 125)
(79 201)
(84 200)
Gross Profit
36 246
N/A
35 633
-2%
34 384
-4%
33 119
-4%
32 187
-3%
31 099
-3%
33 719
+8%
34 813
+3%
35 956
+3%
36 994
+3%
37 535
+1%
38 881
+4%
39 614
+2%
40 428
+2%
42 479
+5%
42 973
+1%
45 763
+6%
48 332
+6%
50 451
+4%
52 971
+5%
54 459
+3%
55 361
+2%
55 896
+1%
56 602
+1%
56 770
+0%
58 404
+3%
58 908
+1%
58 974
+0%
59 475
+1%
58 801
-1%
58 898
+0%
60 225
+2%
62 801
+4%
65 041
+4%
67 823
+4%
72 152
+6%
74 962
+4%
77 726
+4%
80 916
+4%
83 941
+4%
86 377
+3%
Operating Income
Operating Expenses
(33 933)
(31 928)
(30 119)
(31 055)
(29 962)
(28 659)
(29 186)
(29 726)
(30 135)
(30 518)
(31 195)
(32 465)
(32 743)
(33 864)
(34 971)
(36 999)
(38 763)
(39 776)
(40 891)
(39 552)
(40 409)
(40 694)
(43 542)
(43 189)
(44 967)
(46 027)
(45 499)
(46 556)
(44 239)
(46 853)
(48 925)
(51 326)
(55 107)
(58 031)
(60 276)
(65 746)
(70 660)
(75 142)
(77 257)
(82 311)
(84 625)
Selling, General & Administrative
(30 863)
(28 945)
(29 413)
(28 788)
(27 669)
(26 363)
(28 415)
(28 959)
(29 392)
(29 801)
(30 525)
(31 789)
(32 241)
(33 378)
(34 433)
(35 348)
(37 266)
(38 423)
(39 977)
(41 173)
(41 506)
(41 791)
(42 067)
(42 035)
(43 797)
(44 465)
(43 812)
(44 727)
(43 742)
(44 551)
(46 523)
(48 854)
(52 630)
(55 514)
(57 250)
(62 390)
(66 686)
(70 446)
(72 011)
(76 595)
(78 673)
Research & Development
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
0
0
0
(289)
(416)
(776)
(1 142)
(1 663)
(1 675)
(1 810)
Depreciation & Amortization
(672)
(586)
(705)
(735)
(762)
(765)
(771)
(766)
(742)
(716)
(670)
0
0
(289)
(539)
(438)
0
0
(914)
(571)
(941)
0
(1 475)
(1 153)
(1 169)
(1 561)
(1 687)
(1 828)
(2 088)
(2 301)
(2 401)
(2 472)
(2 477)
(2 516)
(2 736)
(2 940)
(3 198)
(3 553)
(3 583)
(3 767)
(4 142)
Other Operating Expenses
(2 398)
(2 397)
0
(1 532)
(1 531)
(1 531)
0
0
0
0
0
(676)
(502)
(197)
0
(1 213)
(1 497)
(1 353)
0
2 192
2 038
1 097
0
0
0
0
0
0
1 591
0
0
0
0
0
0
0
0
0
0
(274)
0
Operating Income
2 312
N/A
3 704
+60%
4 265
+15%
2 064
-52%
2 225
+8%
2 440
+10%
4 534
+86%
5 087
+12%
5 821
+14%
6 477
+11%
6 339
-2%
6 417
+1%
6 872
+7%
6 563
-4%
7 508
+14%
5 971
-20%
6 997
+17%
8 554
+22%
9 560
+12%
13 419
+40%
14 050
+5%
14 667
+4%
12 354
-16%
13 413
+9%
11 802
-12%
12 377
+5%
13 409
+8%
12 419
-7%
15 238
+23%
11 949
-22%
9 973
-17%
8 899
-11%
7 694
-14%
7 010
-9%
7 548
+8%
6 406
-15%
4 302
-33%
2 584
-40%
3 659
+42%
1 630
-55%
1 751
+7%
Pre-Tax Income
Interest Income Expense
524
703
752
741
758
712
689
678
635
926
891
40
(339)
(951)
(2 054)
(1 771)
(2 055)
(2 350)
(2 481)
(2 298)
(2 206)
(2 455)
(1 628)
(1 885)
(1 586)
(507)
(6 171)
(6 449)
(10 261)
(10 992)
(1 843)
(2 018)
876
2 139
(1 427)
(1 091)
(1 198)
(2 605)
(1 256)
(1 110)
(442)
Non-Reccuring Items
0
0
(1 531)
0
0
0
0
0
0
0
(197)
0
0
0
(1 215)
0
0
0
2 038
0
0
0
0
0
560
665
2 151
2 152
0
2 036
669
1 018
1 018
1 155
1 037
686
560
(124)
(273)
0
(147)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
(10)
(10)
(10)
(12)
0
0
3
203
0
0
0
(2)
0
1
0
1
0
0
0
(6)
7 751
7 753
0
7 323
0
(440)
(440)
33
50
34
33
(1)
(18)
0
Total Other Income
(157)
(145)
(403)
(294)
(305)
(296)
(306)
(284)
58
52
246
413
67
67
124
153
122
32
(42)
(69)
(45)
305
130
343
306
(5)
(154)
(203)
(155)
7 534
(279)
(750)
(444)
(396)
(299)
(195)
(34)
49
(189)
(249)
(302)
Pre-Tax Income
2 680
N/A
4 263
+59%
3 083
-28%
2 513
-18%
2 680
+7%
2 858
+7%
4 917
+72%
5 472
+11%
6 506
+19%
7 446
+14%
7 267
-2%
6 870
-5%
6 600
-4%
5 680
-14%
4 566
-20%
4 353
-5%
5 064
+16%
6 236
+23%
9 073
+45%
11 051
+22%
11 799
+7%
12 518
+6%
10 857
-13%
11 873
+9%
11 083
-7%
12 531
+13%
9 229
-26%
15 672
+70%
12 576
-20%
10 527
-16%
15 842
+50%
7 148
-55%
8 704
+22%
9 468
+9%
6 892
-27%
5 856
-15%
3 663
-37%
(63)
N/A
1 941
N/A
252
-87%
860
+240%
Net Income
Tax Provision
(457)
(462)
(609)
(608)
(158)
(158)
(45)
(45)
(1 845)
(1 845)
(2 134)
(2 134)
(1 271)
(1 444)
(1 025)
(1 025)
(889)
(1 160)
(1 629)
(2 263)
(2 272)
(2 748)
(3 432)
(3 762)
(3 379)
(3 272)
(2 380)
(4 035)
(3 452)
(3 051)
(3 089)
(997)
(1 873)
(2 387)
(1 985)
(1 708)
(2 216)
(1 544)
(1 748)
(1 619)
(1 232)
Income from Continuing Operations
2 221
3 800
2 475
1 903
2 521
2 699
4 871
5 427
4 661
5 601
5 133
4 736
5 329
4 236
3 541
3 328
4 174
5 075
7 443
8 788
9 528
9 770
7 426
8 111
7 704
9 260
6 849
11 637
9 125
7 476
12 753
6 151
6 831
7 081
4 908
4 148
1 447
(1 607)
193
(1 366)
(372)
Income to Minority Interest
(338)
(478)
0
0
0
0
0
0
0
0
0
16
16
7
19
24
(99)
(261)
(341)
(501)
(519)
(502)
(538)
(564)
(605)
(625)
(615)
(578)
(473)
(390)
(303)
(237)
(312)
(457)
(561)
(751)
(824)
(836)
(808)
(527)
(313)
Net Income (Common)
(6 784)
N/A
(5 395)
+20%
(2 593)
+52%
(2 748)
-6%
3 464
N/A
4 030
+16%
6 206
+54%
6 680
+8%
5 855
-12%
6 520
+11%
5 069
-22%
4 695
-7%
5 345
+14%
4 243
-21%
3 560
-16%
3 351
-6%
3 901
+16%
4 561
+17%
5 768
+26%
6 874
+19%
7 698
+12%
8 056
+5%
6 797
-16%
7 534
+11%
7 157
-5%
8 673
+21%
6 234
-28%
11 921
+91%
9 513
-20%
7 947
-16%
13 312
+68%
5 914
-56%
6 519
+10%
6 624
+2%
3 586
-46%
3 344
-7%
(475)
N/A
(3 540)
-646%
(1 712)
+52%
(2 937)
-72%
(685)
+77%
EPS (Diluted)
-169.6
N/A
-134.87
+20%
-64.82
+52%
-68.7
-6%
86.6
N/A
100.75
+16%
155.15
+54%
167
+8%
146.37
-12%
163
+11%
126.72
-22%
117.37
-7%
133.62
+14%
108.79
-19%
89
-18%
85.92
-3%
65.01
-24%
87.71
+35%
120.16
+37%
132.19
+10%
148.03
+12%
157.96
+7%
133.27
-16%
147.72
+11%
140.33
-5%
170.05
+21%
122.23
-28%
234.92
+92%
187.47
-20%
156.6
-16%
262.33
+68%
116.55
-56%
128.47
+10%
130.54
+2%
70.66
-46%
65.9
-7%
-9.35
N/A
-69.76
-646%
-33.73
+52%
-57.87
-72%
-13.51
+77%

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 180,200+ 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 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.