E

EO Technics Co Ltd
KOSDAQ:039030

Watchlist Manager
EO Technics Co Ltd
KOSDAQ:039030
Watchlist
Price: 158 500 KRW -6.1% Market Closed
Market Cap: 1.9T KRW
Have any thoughts about
EO Technics Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

292.9B
-4%
Revenue
Growth Rates:
1 Year
-25%
3 Years
-22%
5 Years
+27%
7 Years
-27%
10 Years
-2%
26B
-36%
Operating Income
Growth Rates:
1 Year
-56%
3 Years
-58%
5 Years
+656%
7 Years
-44%
10 Years
-58%
32B
-5%
Net Income
Growth Rates:
1 Year
-45%
3 Years
-15%
5 Years
+157%
7 Years
-16%
10 Years
-24%

Earnings Waterfall
EO Technics Co Ltd

Revenue
292.9B KRW
Cost of Revenue
-216.3B KRW
Gross Profit
76.6B KRW
Operating Expenses
-50.6B KRW
Operating Income
26B KRW
Other Expenses
6B KRW
Net Income
32B KRW

Income Statement
EO Technics 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
297 427
N/A
298 856
+0%
301 811
+1%
288 908
-4%
265 365
-8%
272 376
+3%
270 021
-1%
273 720
+1%
266 741
-3%
266 707
0%
307 727
+15%
351 929
+14%
399 921
+14%
424 689
+6%
404 152
-5%
355 482
-12%
357 311
+1%
307 747
-14%
294 095
-4%
276 495
-6%
230 676
-17%
231 007
+0%
206 470
-11%
227 010
+10%
251 622
+11%
305 693
+21%
325 124
+6%
344 706
+6%
374 433
+9%
375 518
+0%
390 860
+4%
412 543
+6%
419 511
+2%
427 114
+2%
447 158
+5%
427 127
-4%
391 777
-8%
349 979
-11%
316 384
-10%
305 340
-3%
292 910
-4%
Gross Profit
Cost of Revenue
(200 487)
(201 973)
(205 904)
(201 982)
(191 871)
(201 078)
(204 165)
(209 845)
(212 524)
(217 279)
(251 839)
(287 588)
(317 460)
(332 556)
(310 524)
(269 788)
(270 833)
(237 096)
(233 899)
(220 484)
(185 034)
(184 152)
(160 347)
(174 788)
(190 265)
(224 938)
(246 205)
(256 555)
(268 812)
(262 824)
(260 176)
(270 676)
(272 018)
(278 994)
(294 391)
(286 622)
(272 771)
(252 105)
(231 243)
(224 680)
(216 306)
Gross Profit
96 940
N/A
96 883
0%
95 906
-1%
86 926
-9%
73 493
-15%
71 297
-3%
65 856
-8%
63 874
-3%
54 217
-15%
49 429
-9%
55 888
+13%
64 343
+15%
82 463
+28%
92 135
+12%
93 628
+2%
85 695
-8%
86 479
+1%
70 651
-18%
60 196
-15%
56 012
-7%
45 643
-19%
46 856
+3%
46 124
-2%
52 223
+13%
61 358
+17%
80 756
+32%
78 919
-2%
88 151
+12%
105 621
+20%
112 694
+7%
130 684
+16%
141 866
+9%
147 493
+4%
148 120
+0%
152 767
+3%
140 505
-8%
119 007
-15%
97 874
-18%
85 141
-13%
80 660
-5%
76 604
-5%
Operating Income
Operating Expenses
(34 935)
(37 776)
(39 242)
(42 141)
(40 431)
(39 669)
(37 310)
(37 240)
(34 429)
(33 027)
(34 629)
(33 511)
(35 560)
(35 133)
(33 648)
(35 279)
(36 863)
(38 238)
(42 337)
(40 437)
(42 199)
(41 954)
(39 023)
(40 188)
(38 589)
(38 123)
(40 433)
(41 749)
(43 604)
(47 448)
(52 548)
(57 753)
(61 494)
(62 029)
(59 968)
(60 596)
(59 146)
(58 590)
(56 806)
(40 220)
(50 559)
Selling, General & Administrative
(31 363)
(32 701)
(32 572)
(31 167)
(31 125)
(30 254)
(31 126)
(31 658)
(29 137)
(28 885)
(31 416)
(30 938)
(33 641)
(33 194)
(31 169)
(32 603)
(33 732)
(34 943)
(38 788)
(38 001)
(38 085)
(39 704)
(35 654)
(36 741)
(35 064)
(34 490)
(35 949)
(37 020)
(38 971)
(42 718)
(47 849)
(50 451)
(55 691)
(56 340)
(55 068)
(55 753)
(54 656)
(53 328)
(52 201)
(51 792)
(52 249)
Research & Development
(971)
(1 635)
(3 567)
(4 439)
(3 503)
(3 833)
(3 789)
(3 247)
(3 121)
(2 316)
(1 453)
(1 114)
(651)
(675)
(1 507)
(1 453)
(1 687)
(1 646)
(1 302)
(1 474)
(1 328)
(1 383)
(1 352)
(1 206)
(1 246)
(1 180)
(1 171)
(1 239)
(1 265)
(1 376)
(1 657)
(2 060)
(2 643)
(2 465)
(2 115)
(2 032)
(1 691)
(2 509)
(1 522)
(1 955)
(1 806)
Depreciation & Amortization
(2 602)
(3 441)
(3 104)
(3 166)
(2 650)
(2 430)
(2 396)
(2 337)
(2 174)
(1 828)
(1 760)
(1 459)
(1 267)
(1 263)
(972)
(1 223)
(1 446)
(1 651)
(2 247)
(2 883)
(2 785)
(2 869)
(2 018)
(1 804)
(2 281)
(2 456)
(3 314)
(3 480)
(3 369)
(3 355)
(3 042)
(3 074)
(3 128)
(3 224)
(2 784)
(2 812)
(2 799)
(2 752)
(3 083)
(3 034)
(3 038)
Other Operating Expenses
0
0
0
(3 369)
(3 153)
(3 152)
0
0
3
0
0
0
0
0
0
0
0
0
0
1 921
0
2 002
0
(437)
0
3
0
(10)
0
0
0
(2 168)
(32)
0
0
0
0
0
0
16 561
6 535
Operating Income
62 005
N/A
59 107
-5%
56 664
-4%
44 785
-21%
33 062
-26%
31 628
-4%
28 545
-10%
26 634
-7%
19 788
-26%
16 401
-17%
21 259
+30%
30 831
+45%
46 902
+52%
57 001
+22%
59 979
+5%
50 415
-16%
49 615
-2%
32 413
-35%
17 859
-45%
15 575
-13%
3 445
-78%
4 903
+42%
7 100
+45%
12 036
+70%
22 769
+89%
42 634
+87%
38 486
-10%
46 403
+21%
62 018
+34%
65 246
+5%
78 136
+20%
84 113
+8%
85 999
+2%
86 091
+0%
92 799
+8%
79 908
-14%
59 861
-25%
39 285
-34%
28 335
-28%
40 441
+43%
26 045
-36%
Pre-Tax Income
Interest Income Expense
(7 882)
(2 738)
284
614
6 998
7 750
3 542
2 403
(868)
(7 458)
(2 029)
(5 287)
(1 131)
4 564
(8 035)
(23)
156
(3 609)
2 026
3 816
2 361
8 249
4 990
9 362
6 432
(780)
(3 692)
(5 060)
(1 952)
7 326
16 042
13 710
19 564
29 653
6 893
10 172
3 136
(6 359)
8 083
10 648
18 682
Non-Reccuring Items
(217)
(217)
(3 370)
0
0
0
0
0
(1)
(1)
(1)
0
0
0
0
0
(84)
(84)
1 920
0
2 004
0
(437)
0
(449)
(449)
(12)
0
(2 136)
(2 136)
(2 168)
0
0
(32)
0
0
10 026
9 862
16 150
0
0
Gain/Loss on Disposition of Assets
188
179
168
0
0
0
25
25
333
332
363
364
38
50
(9)
(2)
16
793
191
184
193
2 044
2 660
2 661
2 591
(1 523)
(4 324)
(4 307)
(4 533)
(3 053)
(260)
(180)
400
632
564
473
200
(65)
(3 150)
(3 160)
(3 088)
Total Other Income
(516)
(558)
(337)
(27)
(303)
(509)
(1 225)
(1 603)
(3 858)
(3 771)
(336)
(2 258)
539
805
507
233
(398)
(740)
(1 522)
(1 357)
(622)
(188)
474
153
308
630
153
266
(52)
(401)
1 034
695
774
743
514
922
776
909
817
687
821
Pre-Tax Income
53 578
N/A
55 774
+4%
53 409
-4%
45 372
-15%
39 757
-12%
38 869
-2%
30 887
-21%
27 459
-11%
15 394
-44%
5 504
-64%
19 256
+250%
23 652
+23%
46 349
+96%
62 421
+35%
52 443
-16%
50 622
-3%
49 305
-3%
28 773
-42%
20 473
-29%
18 220
-11%
7 382
-59%
15 010
+103%
14 787
-1%
24 212
+64%
31 651
+31%
40 511
+28%
30 611
-24%
37 302
+22%
53 344
+43%
66 982
+26%
92 784
+39%
98 338
+6%
106 737
+9%
117 087
+10%
100 770
-14%
91 476
-9%
74 000
-19%
43 632
-41%
50 235
+15%
48 615
-3%
42 461
-13%
Net Income
Tax Provision
(11 194)
(10 871)
(11 086)
(8 450)
(6 005)
(9 779)
(6 186)
(5 807)
(2 941)
4 271
187
(1 393)
(7 974)
(13 587)
(9 451)
(9 187)
(8 421)
(4 175)
1 410
2 029
4 651
1 819
(2 941)
(5 341)
(7 946)
(8 460)
(9 056)
(9 529)
(14 857)
(17 692)
(20 434)
(22 457)
(26 911)
(29 869)
(23 527)
(21 016)
(16 363)
(9 287)
(13 842)
(15 290)
(10 839)
Income from Continuing Operations
42 386
44 904
42 323
36 922
33 752
29 090
24 701
21 652
12 453
9 775
19 443
22 260
38 376
48 835
42 991
41 435
40 884
24 597
21 883
20 248
12 032
16 829
11 846
18 871
23 705
32 052
21 554
27 774
38 488
49 290
72 350
75 882
79 826
87 218
77 243
70 460
57 636
34 345
36 393
33 324
31 623
Income to Minority Interest
(404)
(400)
(437)
(477)
(505)
(438)
(445)
(539)
(564)
(697)
(315)
(154)
(50)
(120)
(166)
(191)
(230)
20
(49)
74
403
299
255
463
(141)
(234)
(205)
(478)
(737)
(617)
(471)
(649)
(739)
(971)
(720)
(489)
157
615
232
326
396
Net Income (Common)
41 980
N/A
44 503
+6%
41 886
-6%
36 447
-13%
33 249
-9%
28 653
-14%
24 255
-15%
21 113
-13%
11 889
-44%
9 078
-24%
19 128
+111%
22 106
+16%
38 325
+73%
48 715
+27%
42 825
-12%
41 243
-4%
40 653
-1%
24 615
-39%
21 834
-11%
20 320
-7%
12 435
-39%
17 128
+38%
12 101
-29%
19 335
+60%
23 565
+22%
31 819
+35%
21 349
-33%
27 296
+28%
37 750
+38%
48 673
+29%
71 879
+48%
75 233
+5%
79 087
+5%
86 248
+9%
76 523
-11%
69 971
-9%
57 794
-17%
34 960
-40%
36 625
+5%
33 651
-8%
32 019
-5%
EPS (Diluted)
3 498.33
N/A
3 708.58
+6%
3 490.5
-6%
3 037.25
-13%
2 770.75
-9%
2 387.75
-14%
2 021.25
-15%
1 759.41
-13%
990.75
-44%
756.5
-24%
1 594
+111%
1 842.16
+16%
3 193.75
+73%
4 059.58
+27%
3 568.75
-12%
3 436.91
-4%
3 387.75
-1%
2 051.25
-39%
1 819.5
-11%
1 693.33
-7%
1 036.25
-39%
1 427.33
+38%
1 008.41
-29%
1 611.25
+60%
1 963.75
+22%
2 651.58
+35%
1 779.08
-33%
2 274.66
+28%
3 088.99
+36%
3 982.73
+29%
5 881.63
+48%
6 157.15
+5%
6 481.51
+5%
7 117.43
+10%
6 293.03
-12%
5 781.71
-8%
4 775.49
-17%
2 888.73
-40%
3 026
+5%
2 780.55
-8%
2 645.73
-5%

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 194,700+ 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.