U

Unisem Co Ltd
KOSDAQ:036200

Watchlist Manager
Unisem Co Ltd
KOSDAQ:036200
Watchlist
Price: 5 800 KRW -3.97% Market Closed
Market Cap: 170.6B KRW
Have any thoughts about
Unisem Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

218B
-3%
Revenue
Growth Rates:
1 Year
-5%
3 Years
-24%
5 Years
+34%
7 Years
+13%
10 Years
+148%
8.7B
-26%
Operating Income
Growth Rates:
1 Year
-58%
3 Years
-81%
5 Years
-23%
7 Years
-63%
10 Years
+249%
10.1B
-32%
Net Income
Growth Rates:
1 Year
-40%
3 Years
-71%
5 Years
-15%
7 Years
-46%
10 Years
+559%

Earnings Waterfall
Unisem Co Ltd

Revenue
218B KRW
Cost of Revenue
-192.8B KRW
Gross Profit
25.2B KRW
Operating Expenses
-16.4B KRW
Operating Income
8.7B KRW
Other Expenses
1.4B KRW
Net Income
10.1B KRW

Income Statement
Unisem 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
88 078
N/A
89 134
+1%
104 124
+17%
108 159
+4%
113 711
+5%
109 641
-4%
101 680
-7%
100 071
-2%
100 949
+1%
115 417
+14%
139 093
+21%
166 707
+20%
192 427
+15%
209 284
+9%
224 987
+8%
231 594
+3%
224 560
-3%
214 304
-5%
189 783
-11%
168 351
-11%
162 921
-3%
179 032
+10%
194 218
+8%
213 034
+10%
216 942
+2%
215 130
-1%
235 169
+9%
264 918
+13%
288 085
+9%
296 077
+3%
278 446
-6%
253 277
-9%
258 783
+2%
253 229
-2%
244 983
-3%
240 938
-2%
228 461
-5%
232 112
+2%
235 545
+1%
223 685
-5%
217 994
-3%
Gross Profit
Cost of Revenue
(66 926)
(64 826)
(75 012)
(75 280)
(77 027)
(76 506)
(67 742)
(65 324)
(65 457)
(76 180)
(94 354)
(114 984)
(133 004)
(141 553)
(150 610)
(156 771)
(149 865)
(144 535)
(124 364)
(107 309)
(102 679)
(110 767)
(120 285)
(131 378)
(134 491)
(135 379)
(150 394)
(176 197)
(192 084)
(229 627)
(227 144)
(212 887)
(227 667)
(203 623)
(199 653)
(199 056)
(190 491)
(195 746)
(199 164)
(193 608)
(192 804)
Gross Profit
21 152
N/A
24 308
+15%
29 113
+20%
32 880
+13%
36 685
+12%
33 136
-10%
33 938
+2%
34 747
+2%
35 493
+2%
39 237
+11%
44 740
+14%
51 724
+16%
59 424
+15%
67 731
+14%
74 378
+10%
74 824
+1%
74 695
0%
69 769
-7%
65 419
-6%
61 042
-7%
60 242
-1%
68 265
+13%
73 933
+8%
81 656
+10%
82 451
+1%
79 750
-3%
84 775
+6%
88 721
+5%
96 001
+8%
66 449
-31%
51 302
-23%
40 390
-21%
31 115
-23%
49 606
+59%
45 330
-9%
41 883
-8%
37 970
-9%
36 366
-4%
36 381
+0%
30 077
-17%
25 190
-16%
Operating Income
Operating Expenses
(18 644)
(19 659)
(20 976)
(22 501)
(23 655)
(24 564)
(24 017)
(25 853)
(27 120)
(30 341)
(32 118)
(33 416)
(35 970)
(37 769)
(40 600)
(40 694)
(41 269)
(43 671)
(46 673)
(46 819)
(48 909)
(44 282)
(45 529)
(46 699)
(46 291)
(47 528)
(48 516)
(47 584)
(49 174)
(22 760)
(14 679)
(11 328)
(2 866)
(20 570)
(20 105)
(18 489)
(16 910)
(18 977)
(18 766)
(18 305)
(16 447)
Selling, General & Administrative
(18 426)
(19 455)
(20 761)
(22 290)
(23 421)
(23 997)
(23 584)
(25 407)
(26 546)
(29 451)
(31 215)
(32 258)
(34 926)
(36 470)
(39 488)
(39 748)
(40 310)
(42 487)
(44 018)
(43 974)
(45 913)
(42 129)
(42 911)
(43 976)
(43 281)
(45 431)
(46 421)
(45 600)
(47 682)
(21 984)
(12 458)
(9 181)
(2 321)
(20 002)
(19 565)
(18 106)
(16 662)
(18 175)
(18 087)
(17 428)
(15 372)
Research & Development
0
0
0
0
0
(346)
0
(346)
(466)
(627)
0
(877)
0
(1 006)
0
(836)
(851)
(697)
0
0
0
(1 266)
(1 531)
(1 770)
(2 039)
(1 170)
(1 210)
(1 201)
(1 072)
(776)
(624)
(550)
(545)
(567)
(539)
0
0
0
0
0
0
Depreciation & Amortization
(181)
(203)
(212)
(208)
(231)
(222)
(88)
(100)
(108)
(263)
(275)
(281)
(287)
(293)
(291)
(294)
(292)
(488)
(496)
(766)
(932)
(887)
(1 089)
(956)
(974)
(926)
(885)
0
0
0
0
0
0
0
0
0
0
(803)
0
(1 001)
(1 199)
Other Operating Expenses
(37)
0
(3)
(3)
(3)
0
(345)
0
0
0
(628)
0
(757)
0
(821)
184
184
0
(2 159)
(2 079)
(2 064)
0
0
3
3
0
0
(783)
(420)
0
(1 597)
(1 597)
0
0
0
(383)
(248)
0
(679)
124
124
Operating Income
2 507
N/A
4 649
+85%
8 136
+75%
10 377
+28%
13 028
+26%
8 571
-34%
9 921
+16%
8 895
-10%
8 374
-6%
8 896
+6%
12 623
+42%
18 309
+45%
23 454
+28%
29 962
+28%
33 776
+13%
34 128
+1%
33 425
-2%
26 098
-22%
18 747
-28%
14 224
-24%
11 335
-20%
23 983
+112%
28 405
+18%
34 958
+23%
36 161
+3%
32 223
-11%
36 261
+13%
41 139
+13%
46 827
+14%
43 689
-7%
36 624
-16%
29 061
-21%
28 249
-3%
29 037
+3%
25 225
-13%
23 394
-7%
21 060
-10%
17 388
-17%
17 614
+1%
11 771
-33%
8 743
-26%
Pre-Tax Income
Interest Income Expense
(1 261)
(256)
(146)
1 189
1 442
25
(354)
(857)
(2 458)
410
(1 541)
(457)
747
(3 064)
(458)
542
(463)
1 134
1 849
623
1 530
986
(123)
(1 033)
(1 080)
(3 891)
(1 829)
(1 067)
(123)
3 738
598
(1 432)
1 499
(3 834)
160
2 846
585
4 940
4 900
5 573
2 258
Non-Reccuring Items
0
(4)
0
0
0
0
0
0
0
0
0
0
0
184
0
0
0
(1 462)
0
0
0
0
0
0
(100)
(199)
(107)
0
(1 604)
(1 505)
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(42)
(932)
(932)
(2 531)
0
(1 607)
(1 599)
0
0
(1 659)
0
0
(1 671)
(768)
0
(768)
(882)
(118)
(130)
0
(12)
(12)
0
0
0
(118)
(58)
0
0
26
(34)
(573)
(557)
(523)
(533)
(635)
0
(650)
(640)
1
2
Total Other Income
(170)
(107)
(245)
40
(2 649)
(449)
(442)
(649)
(638)
(507)
(2 192)
(2 220)
(378)
(88)
(837)
(52)
(125)
(128)
(73)
(124)
615
704
683
1 176
1 173
1 093
1 647
1 101
693
811
413
389
413
(552)
(346)
(202)
(1 049)
655
391
469
668
Pre-Tax Income
1 034
N/A
3 351
+224%
6 813
+103%
9 075
+33%
11 821
+30%
6 540
-45%
7 527
+15%
7 389
-2%
5 278
-29%
7 140
+35%
8 890
+25%
15 632
+76%
22 152
+42%
26 226
+18%
32 481
+24%
33 850
+4%
31 955
-6%
25 524
-20%
20 392
-20%
14 723
-28%
13 466
-9%
25 660
+91%
28 964
+13%
35 100
+21%
36 154
+3%
29 108
-19%
35 913
+23%
41 173
+15%
45 794
+11%
46 759
+2%
37 600
-20%
27 446
-27%
29 605
+8%
24 128
-19%
24 506
+2%
25 404
+4%
20 595
-19%
22 332
+8%
22 265
0%
17 814
-20%
11 671
-34%
Net Income
Tax Provision
325
(149)
(697)
(1 689)
(1 995)
(669)
(518)
(15)
(105)
(1 419)
(1 928)
(3 373)
(4 268)
(3 970)
(4 822)
(5 012)
(4 966)
(4 963)
(4 245)
(3 396)
(3 315)
(4 398)
(5 317)
(6 592)
(6 911)
(8 566)
(10 111)
(11 377)
(11 594)
(8 603)
(6 369)
(3 700)
(4 848)
(4 539)
(4 500)
(5 046)
(3 755)
(4 102)
(4 153)
(2 833)
(1 523)
Income from Continuing Operations
1 361
3 201
6 117
7 387
9 826
5 871
7 008
7 373
5 172
5 720
6 962
12 260
17 885
22 257
27 660
28 838
26 990
20 561
16 147
11 327
10 150
21 262
23 647
28 508
29 242
20 542
25 802
29 796
34 200
38 156
31 231
23 746
24 756
19 589
20 006
20 358
16 840
18 230
18 112
14 980
10 148
Income to Minority Interest
181
352
407
498
567
808
905
1 082
1 314
1 160
1 252
1 320
1 211
1 318
1 265
1 084
1 028
1 879
1 788
1 785
1 754
760
759
759
230
496
311
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
1 541
N/A
2 432
+58%
5 089
+109%
6 077
+19%
7 715
+27%
3 255
-58%
3 247
0%
4 164
+28%
3 068
-26%
6 428
+110%
7 760
+21%
13 123
+69%
18 636
+42%
23 575
+27%
28 923
+23%
29 921
+3%
28 017
-6%
22 440
-20%
17 935
-20%
13 112
-27%
11 904
-9%
22 022
+85%
24 406
+11%
29 266
+20%
29 472
+1%
21 038
-29%
26 114
+24%
29 934
+15%
34 670
+16%
38 156
+10%
31 231
-18%
23 746
-24%
24 756
+4%
19 589
-21%
20 006
+2%
20 358
+2%
16 840
-17%
18 230
+8%
18 112
-1%
14 980
-17%
10 148
-32%
EPS (Diluted)
51.36
N/A
97.28
+89%
188.48
+94%
217.03
+15%
266.03
+23%
116.25
-56%
108.23
-7%
138.8
+28%
102.26
-26%
214.26
+110%
258.66
+21%
437.43
+69%
642.62
+47%
785.83
+22%
997.34
+27%
1 031.75
+3%
966.1
-6%
773.79
-20%
618.44
-20%
452.13
-27%
410.48
-9%
759.37
+85%
841.58
+11%
1 009.17
+20%
1 016.27
+1%
725.44
-29%
900.48
+24%
1 017.59
+13%
1 178.6
+16%
1 297.13
+10%
1 061.71
-18%
807.24
-24%
841.59
+4%
665.93
-21%
680.1
+2%
692.06
+2%
572.48
-17%
619.73
+8%
615.73
-1%
509.26
-17%
344.99
-32%

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.