B

Binex Co Ltd
KOSDAQ:053030

Watchlist Manager
Binex Co Ltd
KOSDAQ:053030
Watchlist
Price: 17 600 KRW 1.32%
Market Cap: 560.5B KRW
Have any thoughts about
Binex Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

129.6B
+1%
Revenue
Growth Rates:
1 Year
-19%
3 Years
+0%
5 Years
+5%
7 Years
+61%
10 Years
+154%
-25.4B
-1%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-220%
10 Years
-1 227%
-25.2B
-33%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-152%
10 Years
-3 386%

Earnings Waterfall
Binex Co Ltd

Revenue
129.6B KRW
Cost of Revenue
-104.4B KRW
Gross Profit
25.2B KRW
Operating Expenses
-50.7B KRW
Operating Income
-25.4B KRW
Other Expenses
274m KRW
Net Income
-25.2B KRW

Income Statement
Binex 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
51 054
N/A
57 586
+13%
61 335
+7%
63 446
+3%
67 296
+6%
66 539
-1%
71 805
+8%
74 099
+3%
76 124
+3%
80 924
+6%
81 501
+1%
81 574
+0%
80 367
-1%
78 026
-3%
79 031
+1%
84 136
+6%
91 168
+8%
104 043
+14%
111 203
+7%
119 099
+7%
122 942
+3%
125 259
+2%
127 064
+1%
129 098
+2%
131 551
+2%
132 976
+1%
134 424
+1%
129 031
-4%
129 474
+0%
134 399
+4%
137 081
+2%
184 158
+34%
190 280
+3%
156 677
-18%
204 877
+31%
168 715
-18%
160 785
-5%
154 825
-4%
136 335
-12%
128 302
-6%
129 614
+1%
Gross Profit
Cost of Revenue
(30 703)
(32 968)
(34 944)
(35 834)
(36 372)
(36 386)
(39 677)
(42 246)
(45 934)
(51 828)
(52 096)
(54 350)
(53 915)
(49 625)
(50 706)
(49 930)
(50 159)
(55 793)
(59 304)
(62 677)
(66 347)
(68 491)
(69 361)
(70 768)
(70 258)
(69 948)
(69 258)
(68 449)
(71 137)
(74 414)
(78 591)
(102 007)
(103 915)
(86 174)
(111 130)
(95 086)
(96 756)
(97 877)
(100 171)
(101 800)
(104 398)
Gross Profit
20 350
N/A
24 618
+21%
26 389
+7%
27 610
+5%
30 923
+12%
30 153
-2%
32 128
+7%
31 853
-1%
30 190
-5%
29 096
-4%
29 404
+1%
27 223
-7%
26 451
-3%
28 401
+7%
28 324
0%
34 205
+21%
41 008
+20%
48 250
+18%
51 899
+8%
56 422
+9%
56 595
+0%
56 768
+0%
57 703
+2%
58 329
+1%
61 291
+5%
63 028
+3%
65 164
+3%
60 581
-7%
58 337
-4%
59 985
+3%
58 490
-2%
82 151
+40%
86 365
+5%
70 503
-18%
93 747
+33%
73 629
-21%
64 029
-13%
56 948
-11%
36 164
-36%
26 502
-27%
25 216
-5%
Operating Income
Operating Expenses
(22 269)
(22 850)
(23 654)
(24 411)
(25 787)
(27 079)
(28 981)
(29 151)
(30 494)
(31 083)
(32 493)
(33 447)
(34 414)
(35 948)
(38 272)
(41 796)
(43 487)
(41 371)
(42 515)
(42 581)
(42 881)
(45 491)
(46 324)
(45 324)
(45 715)
(46 889)
(46 647)
(47 516)
(47 030)
(46 877)
(46 708)
(59 594)
(60 954)
(53 324)
(68 311)
(58 353)
(59 316)
(55 906)
(54 017)
(51 601)
(50 662)
Selling, General & Administrative
(19 778)
(20 774)
(21 508)
(22 288)
(23 626)
(25 060)
(27 096)
(27 382)
(28 821)
(29 485)
(30 197)
(31 658)
(32 668)
(34 592)
(35 747)
(39 290)
(40 872)
(39 799)
(40 885)
(40 887)
(41 164)
(43 714)
(44 482)
(43 447)
(43 863)
(45 107)
(44 892)
(45 752)
(45 218)
(45 905)
(46 085)
(58 960)
(60 565)
(51 416)
(65 904)
(56 101)
(56 953)
(54 303)
(52 629)
(51 573)
(50 615)
Research & Development
(1 404)
(1 067)
(1 173)
(1 195)
(1 269)
(1 169)
(1 043)
(956)
(885)
(818)
(760)
(703)
(659)
(622)
(659)
(658)
(784)
(895)
(945)
(999)
(1 008)
(1 035)
(1 091)
(1 120)
(1 103)
(1 097)
(1 112)
(1 156)
(1 174)
(384)
(696)
(634)
(476)
(1 618)
(1 934)
(1 928)
(2 246)
(1 310)
(1 255)
(1 328)
(1 184)
Depreciation & Amortization
(1 088)
(1 009)
(972)
(926)
(890)
(851)
(840)
(812)
(788)
(780)
(755)
(757)
(758)
(735)
(714)
(696)
(678)
(677)
(682)
(693)
(708)
(742)
(751)
(755)
(746)
(685)
(662)
(627)
(659)
(588)
(554)
(628)
(540)
(289)
(473)
(324)
(280)
(292)
(296)
(298)
(299)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
(781)
(329)
(329)
0
(1 152)
(1 152)
(1 153)
0
(3)
0
0
0
0
0
(3)
0
18
20
21
0
627
627
627
0
0
0
162
0
162
1 598
1 436
Operating Income
(1 918)
N/A
1 768
N/A
2 737
+55%
3 201
+17%
5 137
+60%
3 074
-40%
3 147
+2%
2 702
-14%
(304)
N/A
(1 987)
-554%
(3 088)
-55%
(6 223)
-102%
(7 961)
-28%
(7 547)
+5%
(9 946)
-32%
(7 589)
+24%
(2 478)
+67%
6 879
N/A
9 385
+36%
13 842
+47%
13 715
-1%
11 276
-18%
11 378
+1%
13 005
+14%
15 577
+20%
16 140
+4%
18 519
+15%
13 065
-29%
11 306
-13%
13 109
+16%
11 782
-10%
22 557
+91%
25 411
+13%
17 179
-32%
25 436
+48%
15 276
-40%
4 712
-69%
1 042
-78%
(17 853)
N/A
(25 098)
-41%
(25 446)
-1%
Pre-Tax Income
Interest Income Expense
629
7 793
7 844
7 632
6 910
442
(128)
(360)
(413)
(1 264)
(1 344)
(1 468)
(1 661)
(1 904)
(2 046)
(1 867)
(1 471)
(1 611)
(1 150)
(1 179)
(1 462)
(1 304)
(1 535)
(1 638)
(1 100)
(9 537)
(3 463)
(320)
2 891
11 484
5 502
1 811
(1 977)
(2 141)
(2 727)
(1 435)
(1 223)
(731)
(1 442)
(2 496)
(8 667)
Non-Reccuring Items
0
0
0
0
0
(4 414)
0
(454)
(454)
(781)
0
0
0
(1 151)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
112
0
0
0
0
0
1 191
1 191
2 323
2 627
0
0
Gain/Loss on Disposition of Assets
(83)
(83)
(55)
(49)
7
4
7
1
481
471
473
473
0
(19)
0
(41)
0
(15)
0
0
0
(44)
0
(39)
(38)
(1 371)
(922)
0
(928)
443
(1)
14
0
15
0
8
8
27
0
12
(17)
Total Other Income
(503)
285
296
375
325
(3 960)
(8 148)
(8 147)
(8 313)
(142)
338
(708)
(550)
(1 132)
(1 480)
(348)
(730)
(457)
(528)
(130)
280
690
541
1 035
999
973
1 224
(586)
(642)
(914)
(1 174)
(1 095)
(127)
180
1 257
1 354
1 335
2 233
1 210
1 132
1 185
Pre-Tax Income
(1 876)
N/A
9 762
N/A
10 824
+11%
11 159
+3%
12 379
+11%
(4 854)
N/A
(5 121)
-6%
(6 258)
-22%
(9 003)
-44%
(3 703)
+59%
(3 623)
+2%
(7 928)
-119%
(10 172)
-28%
(11 752)
-16%
(13 472)
-15%
(9 845)
+27%
(4 679)
+52%
4 797
N/A
7 707
+61%
12 532
+63%
12 532
N/A
10 619
-15%
10 384
-2%
12 363
+19%
15 438
+25%
6 205
-60%
15 358
+148%
12 160
-21%
12 628
+4%
24 234
+92%
16 109
-34%
23 287
+45%
23 307
+0%
15 234
-35%
23 966
+57%
16 394
-32%
6 024
-63%
4 895
-19%
(15 459)
N/A
(26 450)
-71%
(32 946)
-25%
Net Income
Tax Provision
704
(831)
(959)
(1 471)
(2 054)
(4 435)
(4 510)
(3 976)
(3 403)
621
596
276
390
731
894
427
317
1 394
996
884
435
(2 241)
(1 724)
(961)
(1 531)
144
(2 152)
(2 845)
(2 550)
(5 204)
(3 617)
(5 289)
(5 024)
(2 868)
(4 568)
(2 890)
(3 262)
(311)
3 205
7 498
7 681
Income from Continuing Operations
(1 173)
8 932
9 863
9 686
10 324
(9 289)
(9 631)
(10 234)
(12 406)
(3 081)
(3 026)
(7 651)
(9 781)
(11 021)
(12 579)
(9 419)
(4 363)
6 191
8 702
13 415
12 966
8 378
8 659
11 401
13 906
6 349
13 206
9 315
10 078
19 030
12 493
17 998
18 283
12 365
19 397
13 504
2 762
4 584
(12 253)
(18 952)
(25 265)
Income to Minority Interest
0
0
0
0
0
0
78
(31)
(24)
0
24
255
248
0
(63)
(130)
(93)
146
176
150
126
126
76
63
64
63
72
75
66
64
73
104
112
79
111
82
83
87
88
92
93
Net Income (Common)
(722)
N/A
9 808
N/A
10 708
+9%
9 984
-7%
10 641
+7%
(9 289)
N/A
(9 553)
-3%
(10 197)
-7%
(12 378)
-21%
(3 005)
+76%
(2 926)
+3%
(7 886)
-170%
(10 007)
-27%
(11 295)
-13%
(12 915)
-14%
(9 324)
+28%
(4 231)
+55%
6 337
N/A
8 879
+40%
13 566
+53%
13 093
-3%
8 504
-35%
8 735
+3%
11 464
+31%
13 971
+22%
6 412
-54%
13 279
+107%
9 390
-29%
10 144
+8%
19 094
+88%
12 565
-34%
18 102
+44%
18 395
+2%
12 445
-32%
19 509
+57%
13 586
-30%
2 845
-79%
4 671
+64%
(12 165)
N/A
(18 860)
-55%
(25 173)
-33%
EPS (Diluted)
-28.88
N/A
392.32
N/A
396.59
+1%
344.27
-13%
354.7
+3%
-320.31
N/A
-308.16
+4%
-328.93
-7%
-399.29
-21%
-96.93
+76%
-94.38
+3%
-254.38
-170%
-322.8
-27%
-364.35
-13%
-416.61
-14%
-300.77
+28%
-136.48
+55%
204.41
N/A
286.41
+40%
437.61
+53%
422.35
-3%
274.32
-35%
281.77
+3%
369.8
+31%
450.67
+22%
206.83
-54%
425.57
+106%
300.89
-29%
326.12
+8%
613.78
+88%
406.32
-34%
544.69
+34%
553.52
+2%
402.42
-27%
630.84
+57%
417.2
-34%
91.98
-78%
108
+17%
-393.37
N/A
-609.86
-55%
-814
-33%

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 210,700+ 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 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.